28.12
Revenue¥M
48.78
48.82
49.19
49.69
48.74
49.76
50.62
50.11
49.51
50.14
30.40
0.57%
0.37%
60
13.82
Revenue growth%
9.46
6.85
4.17
1.26
2.19
4.21
3.44
0.77
0.40
0.40
23.76
0.77
2.82
91
18.23
Gross margin%
22.32
21.67
21.44
19.78
21.88
24.45
24.67
25.98
28.05
28.58
15.88
25.98
23.39
29
19.51
Operating margin%
26.28
27.69
28.43
25.66
27.05
28.16
29.23
26.97
28.05
29.03
4.02
28.16
27.87
61
10.66
Net margin%
16.33
14.94
12.31
14.93
14.63
15.95
13.71
15.53
14.68
12.31
29.88
14.68
14.80
60
20.36
P/E ratio (avg)x
22.51
22.22
19.63
18.69
18.50
16.85
16.19
17.14
14.70
13.00
24.55
16.19
17.82
35
21.25
EV/EBITx
29.10
27.84
30.84
34.33
32.53
34.44
35.76
37.12
36.40
36.53
34.10
36.40
34.39
16
14.59
FCF yield (avg)%
15.97
14.51
16.88
19.69
21.01
18.48
20.08
22.49
22.73
23.51
9.14
22.49
19.88
41
19.90
FCF margin%
14.69
12.98
11.14
10.66
9.38
7.47
7.51
4.92
5.31
7.49
21.86
7.47
8.44
12
0.206
FCF / Net incomex
2.824
2.777
2.988
3.336
3.333
3.314
3.167
3.157
3.441
3.292
0.920
3.292
3.230
42
9.03
ROIC%
16.29
15.05
13.32
11.89
10.35
9.08
7.34
4.80
4.27
4.79
3.75
4.80
9.71
46
6.43
Return on equity%
26.97
27.22
24.48
24.19
26.41
24.61
25.34
22.89
21.72
21.92
29.19
22.89
24.54
44
11.29
Return on assets%
14.34
15.02
13.98
13.16
12.34
10.62
10.33
11.08
13.92
14.59
8.28
11.08
13.54
48
0.01
EPS¥
0.06
0.07
0.07
0.08
0.08
0.09
0.10
0.11
0.13
0.15
0.01
13.78%
10.65%
—
10.61
EPS growth%
19.56
18.81
18.75
19.49
20.21
18.18
19.14
16.92
18.27
18.69
23.36
18.27
18.78
81
0.02
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.04
(3.03%)
(2.55%)
—
0.04
FCF per share¥
0.04
0.03
0.03
0.03
0.04
0.03
0.03
0.04
0.03
0.03
0.02
(4.18%)
(2.27%)
—
0.03
Dividend per sh¥
0.05
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.04
4.98%
3.11%
—
9.78
Div yield (avg)%
12.80
13.44
13.41
12.62
14.16
17.10
16.53
16.87
17.13
15.27
19.01
16.87
14.71
83
4.99
Payout ratio%
22.39
23.17
24.63
27.00
24.88
23.21
23.41
25.18
28.17
30.77
10.74
25.18
24.75
28
0.664
Shares (diluted)B
0.731
0.792
0.807
0.839
0.846
0.950
0.963
1.003
1.054
1.200
0.636
7.24%
4.63%
74
24.55
Buyback yield%
8.04
7.92
5.58
8.32
8.21
10.00
8.76
7.41
4.79
1.82
29.39
7.41
7.98
69
0.300
D/E ratiox
1.293
1.514
1.433
1.495
1.646
1.829
1.810
1.822
2.013
2.003
1.679
1.829
1.728
22
31.42
Enterprise value¥M
6.220
6.225
7.097
6.722
6.861
6.636
6.975
6.570
7.416
8.636
25.85
4.71%
3.78%
68
35.77
LT debt¥M
27.46
25.12
26.05
25.85
26.37
24.74
23.44
20.73
18.64
16.96
16.96
(8.45%)
(4.99%)
70
Revenue
¥50.14M
0.37%
1.00×
Cost of revenue
¥32.53M
0.28%
0.99×
Operating expenses
¥8.212M
0.47%
1.01×