364.4
Revenue¥M
527.4
534.5
553.3
567.0
590.7
597.6
623.4
624.9
628.2
632.6
377.7
1.38%
1.92%
11
26.81
Revenue growth%
1.00
0.40
1.19
0.40
2.72
5.54
8.13
8.27
6.20
8.86
6.27
8.13
4.13
70
24.39
Gross margin%
5.43
7.13
5.62
5.10
3.57
0.97
0.70
0.93
0.40
0.40
9.79
0.70
2.27
35
15.99
Operating margin%
21.95
22.31
19.77
20.58
22.94
24.28
26.75
26.68
27.92
28.71
17.43
26.75
23.61
73
17.97
Net margin%
18.77
16.82
19.68
21.55
19.25
21.51
21.76
23.81
23.53
23.52
26.98
23.52
21.53
35
30.09
P/E ratio (avg)x
27.77
25.42
27.41
29.35
32.02
33.02
31.43
28.94
29.35
27.73
34.56
29.35
29.15
93
26.81
EV/EBITx
8.265
8.388
8.634
8.310
8.578
8.146
7.945
7.816
8.405
9.613
12.95
8.146
8.349
39
9.16
FCF yield (avg)%
33.87
36.63
36.40
37.44
36.43
38.83
36.20
33.43
31.84
31.34
26.18
33.43
36.30
29
26.98
FCF margin%
11.09
10.22
11.63
10.34
12.98
13.04
12.93
13.75
11.87
9.34
18.86
12.93
11.75
14
1.772
FCF / Net incomex
1.111
1.149
1.165
1.190
1.294
1.330
1.317
1.386
1.549
1.788
1.581
1.386
1.305
50
22.05
ROIC%
9.34
7.78
8.27
9.05
8.86
7.05
9.93
10.85
8.16
5.18
17.99
8.16
8.56
68
25.46
Return on equity%
22.85
23.63
23.79
21.28
21.75
23.04
23.75
23.36
25.08
24.36
5.29
23.75
23.49
56
13.87
Return on assets%
0.40
1.65
1.07
3.48
0.62
3.16
5.82
3.37
5.22
2.83
22.49
3.37
2.99
9
0.74
EPS¥
0.73
0.64
0.57
0.56
0.49
0.46
0.47
0.49
0.48
0.44
0.81
(2.15%)
(4.82%)
—
10.34
EPS growth%
24.60
22.84
24.85
24.90
26.29
27.47
27.45
28.50
28.45
27.58
15.85
27.58
26.87
14
0.24
Bookvalue per sh¥
0.51
0.62
0.64
0.73
0.74
0.90
0.99
1.09
1.17
1.31
0.18
12.03%
10.21%
—
0.69
FCF per share¥
0.26
0.23
0.20
0.20
0.20
0.19
0.17
0.18
0.17
0.15
0.27
(5.55%)
(4.73%)
—
0.72
Dividend per sh¥
0.47
0.46
0.48
0.54
0.51
0.52
0.55
0.58
0.56
0.53
0.64
0.67%
1.53%
—
29.20
Div yield (avg)%
31.86
30.47
29.53
29.32
30.70
28.54
27.99
30.81
32.70
30.66
22.30
30.66
30.57
44
21.97
Payout ratio%
0.47
0.40
0.40
0.40
0.40
0.40
1.51
2.42
5.36
2.99
17.00
2.42
0.43
28
0.307
Shares (diluted)B
0.556
0.612
0.701
0.821
0.952
1.066
1.175
1.187
1.208
1.289
0.304
6.25%
10.73%
31
16.55
Buyback yield%
20.75
18.67
19.06
16.55
13.65
16.44
14.25
15.63
15.00
16.79
23.25
15.63
16.49
15
1.378
D/E ratiox
0.818
0.738
0.791
0.752
0.721
0.738
0.678
0.746
0.752
0.684
1.299
0.738
0.742
64
167.0
Enterprise value¥M
309.5
305.5
280.3
304.3
315.3
341.1
369.9
403.6
378.7
333.2
40.86
1.11%
(0.69%)
37
60.00
LT debt¥M
49.42
55.55
51.30
55.73
60.02
60.23
69.34
76.22
75.70
77.51
28.88
5.25%
3.86%
57
Revenue
¥632.6M
1.92%
1.00×
Cost of revenue
¥442.8M
1.92%
1.00×
Operating expenses
¥97.30M
1.08%
0.92×
Goodwill & intangibles
14.10%