158.3
Revenue¥M
386.9
392.1
385.4
388.5
383.5
381.8
390.4
400.6
401.9
411.1
172.8
1.40%
0.44%
36
26.09
Revenue growth%
2.19
0.40
0.40
3.03
4.58
1.70
2.05
0.72
1.46
1.53
21.24
1.53
1.62
60
19.38
Gross margin%
19.53
19.03
21.35
19.36
17.77
18.82
17.09
18.09
17.68
15.86
4.71
17.68
18.46
71
9.49
Operating margin%
9.11
7.06
7.45
7.92
10.23
7.42
5.41
3.07
3.61
2.77
12.08
3.61
7.24
77
25.94
Net margin%
7.50
4.56
3.81
3.96
1.33
1.01
0.40
0.40
0.40
0.40
13.39
0.40
1.17
61
26.14
P/E ratio (avg)x
44.99
45.03
46.18
49.67
50.43
55.32
51.95
60.09
58.44
62.62
27.29
58.44
51.19
77
23.83
EV/EBITx
28.18
33.85
35.93
39.47
39.68
39.80
43.92
49.14
57.15
56.76
15.02
49.14
39.74
42
22.95
FCF yield (avg)%
13.96
13.78
14.81
16.05
15.31
17.20
17.38
15.63
16.98
15.35
12.77
16.98
15.49
43
5.76
FCF margin%
20.98
23.17
22.82
22.56
23.61
24.22
23.90
21.67
18.96
17.15
7.34
21.67
22.69
81
0.389
FCF / Net incomex
0.170
0.169
0.160
0.165
0.157
0.147
0.146
0.153
0.152
0.153
0.763
0.152
0.155
12
9.35
ROIC%
12.73
15.26
16.84
14.58
16.80
15.55
14.66
17.52
15.62
14.27
16.21
15.55
15.40
80
13.66
Return on equity%
3.32
1.55
3.21
4.77
3.64
5.60
5.12
6.96
5.74
6.90
2.16
5.74
4.95
31
27.70
Return on assets%
11.14
11.63
12.57
12.01
10.16
10.62
11.74
9.70
7.60
10.44
17.36
10.44
10.88
53
0.22
EPS¥
0.27
0.27
0.23
0.23
0.19
0.18
0.17
0.17
0.16
0.15
0.24
(5.08%)
(5.56%)
—
9.01
EPS growth%
4.90
7.02
5.88
6.60
7.04
5.86
6.72
7.73
6.15
4.61
8.35
6.15
6.38
36
0.14
Bookvalue per sh¥
0.18
0.18
0.19
0.16
0.15
0.13
0.12
0.11
0.11
0.12
0.30
(3.89%)
(4.61%)
—
0.29
FCF per share¥
0.41
0.46
0.49
0.58
0.60
0.70
0.74
0.79
0.84
1.00
0.24
11.03%
9.42%
—
0.28
Dividend per sh¥
0.05
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.29
(3.85%)
(2.13%)
—
17.88
Div yield (avg)%
8.48
7.53
4.96
2.48
3.68
4.43
6.91
9.90
11.55
14.45
13.12
9.90
7.22
6
17.51
Payout ratio%
23.13
25.24
26.40
26.78
28.16
26.15
28.57
28.15
29.39
28.90
27.12
28.57
27.47
29
1.367
Shares (diluted)B
2.000
1.916
2.034
2.253
2.331
2.697
2.732
2.710
3.037
3.331
1.363
7.39%
5.59%
44
27.62
Buyback yield%
5.49
5.25
5.99
4.29
4.29
1.87
1.45
1.80
4.63
4.58
12.21
1.87
4.43
40
0.721
D/E ratiox
1.806
1.854
2.128
2.060
2.291
2.472
2.540
2.973
3.467
3.713
0.344
2.973
2.382
45
237.2
Enterprise value¥M
532.0
517.9
535.0
572.6
602.7
629.3
554.0
537.5
460.1
451.5
281.7
(5.61%)
(2.03%)
25
404.5
LT debt¥M
92.28
98.03
94.43
98.33
105.7
96.70
96.72
105.0
119.2
123.8
354.5
3.21%
3.83%
58
Revenue
¥411.1M
0.44%
1.00×
Cost of revenue
¥249.2M
0.49%
1.00×
Operating expenses
¥101.9M
0.43%
1.00×