103.0
Revenue¥M
237.7
244.7
242.6
238.7
236.5
237.7
243.4
243.8
247.6
251.7
108.6
1.25%
0.49%
18
10.29
Revenue growth%
17.74
18.05
17.81
16.48
19.43
22.19
23.99
22.01
22.40
20.09
24.81
22.19
19.76
79
13.75
Gross margin%
17.58
14.84
13.08
13.00
10.09
12.25
13.04
15.01
14.88
17.36
5.37
14.88
13.96
45
14.72
Operating margin%
24.67
27.33
26.92
26.10
28.69
31.46
28.95
28.12
27.24
26.15
10.89
28.12
27.28
61
3.31
Net margin%
10.58
12.94
10.09
10.36
11.85
10.30
7.85
9.00
9.10
10.69
9.14
9.10
10.33
80
24.23
P/E ratio (avg)x
16.60
17.22
16.82
19.31
21.81
21.36
22.37
24.59
25.14
29.19
30.58
24.59
21.59
73
14.53
EV/EBITx
15.74
14.26
15.11
16.81
16.29
17.76
19.81
20.06
21.51
22.42
35.50
20.06
17.29
82
11.70
FCF yield (avg)%
15.68
15.80
18.45
19.29
19.97
20.46
21.47
21.17
20.77
18.95
14.57
20.77
19.63
83
4.41
FCF margin%
10.05
9.02
11.81
13.45
13.90
16.69
19.45
20.68
21.81
20.86
4.16
20.68
15.29
62
1.759
FCF / Net incomex
0.838
0.944
0.981
0.989
1.032
1.144
1.205
1.140
1.213
1.338
1.020
1.205
1.086
17
8.31
ROIC%
20.07
20.22
20.81
18.26
20.06
21.98
22.67
25.06
27.61
29.91
14.76
25.06
21.39
32
3.94
Return on equity%
2.55
1.28
0.40
0.40
2.69
4.80
7.43
7.17
9.59
8.31
17.47
7.43
3.74
41
17.33
Return on assets%
7.29
7.78
9.86
11.03
8.44
9.22
9.20
8.44
9.27
6.99
29.41
9.20
8.82
17
0.09
EPS¥
0.22
0.24
0.27
0.32
0.37
0.41
0.49
0.53
0.58
0.70
0.10
13.66%
13.30%
—
24.57
EPS growth%
13.82
13.97
14.17
16.87
18.37
16.92
17.36
16.58
16.19
13.19
22.50
16.58
16.38
58
0.09
Bookvalue per sh¥
0.24
0.27
0.30
0.30
0.32
0.30
0.31
0.29
0.29
0.28
0.06
(2.86%)
1.00%
—
0.10
FCF per share¥
0.20
0.20
0.20
0.18
0.18
0.19
0.17
0.16
0.16
0.14
0.21
(4.80%)
(2.77%)
—
0.05
Dividend per sh¥
0.14
0.16
0.18
0.20
0.19
0.22
0.24
0.23
0.24
0.27
0.11
7.26%
8.55%
—
2.60
Div yield (avg)%
16.62
14.27
13.15
11.09
9.20
10.71
12.55
11.49
13.78
15.01
23.36
12.55
12.85
41
17.63
Payout ratio%
17.40
19.23
16.95
14.84
14.73
13.40
13.27
10.47
12.56
15.08
13.44
13.27
14.79
14
0.791
Shares (diluted)B
1.475
1.587
1.727
1.696
1.667
1.956
2.161
2.560
2.887
2.884
0.794
11.58%
8.87%
33
7.99
Buyback yield%
22.94
22.47
24.30
24.62
24.93
23.51
24.03
23.08
22.54
23.14
17.22
23.14
23.32
11
0.417
D/E ratiox
2.658
2.679
2.701
3.141
3.782
4.376
4.895
5.552
5.670
5.703
0.963
5.552
4.079
76
237.3
Enterprise value¥M
135.5
146.3
135.0
134.2
144.5
140.0
134.6
122.0
129.5
125.0
137.4
(2.86%)
(1.91%)
74
218.7
LT debt¥M
46.55
52.54
48.42
54.77
59.36
60.93
55.65
53.96
58.79
53.55
66.49
(2.04%)
2.26%
88
Revenue
¥251.7M
0.49%
1.00×
Cost of revenue
¥121.4M
0.55%
1.01×
Operating expenses
¥42.27M
(0.06%)
0.95×