120.9
Revenue¥M
393.0
386.8
393.3
402.7
398.2
389.7
389.7
381.0
379.1
379.9
132.6
(0.94%)
(0.19%)
36
4.04
Revenue growth%
17.41
17.35
14.77
14.69
15.67
17.58
15.22
12.82
13.33
12.46
15.76
13.33
14.99
71
14.39
Gross margin%
19.79
18.40
20.20
22.10
20.74
20.27
20.63
23.12
23.45
23.34
29.44
23.12
20.69
13
17.83
Operating margin%
16.35
16.67
17.40
15.96
17.44
18.20
18.40
17.69
15.68
14.06
2.20
17.69
17.04
6
7.99
Net margin%
12.23
9.69
10.83
8.40
8.81
10.39
9.62
10.43
10.29
8.55
6.75
10.29
9.99
51
32.47
P/E ratio (avg)x
23.45
25.28
27.79
28.61
26.84
26.45
24.76
26.00
29.01
26.54
24.57
26.45
26.49
46
35.16
EV/EBITx
32.35
36.04
36.67
39.00
39.90
41.82
44.34
46.19
43.87
49.19
8.595
44.34
40.86
41
9.19
FCF yield (avg)%
17.52
15.27
13.83
11.33
14.29
16.01
16.44
16.06
18.49
17.16
12.96
16.44
16.03
12
16.08
FCF margin%
12.88
11.16
11.73
11.64
8.89
6.98
8.84
8.09
7.88
9.80
23.96
8.09
9.34
51
1.636
FCF / Net incomex
0.850
0.829
0.984
0.975
1.127
1.205
1.350
1.504
1.608
1.684
1.446
1.504
1.166
75
6.16
ROIC%
23.88
24.70
26.99
26.07
28.35
30.88
29.35
30.55
31.77
29.92
4.14
30.55
28.85
80
9.83
Return on equity%
10.20
11.41
9.28
11.94
14.23
11.51
11.27
8.90
9.57
9.76
3.14
9.76
10.73
73
14.12
Return on assets%
12.67
11.41
12.64
10.70
11.50
13.87
16.42
15.66
16.14
15.01
19.67
15.66
13.27
36
0.57
EPS¥
0.68
0.73
0.64
0.68
0.71
0.71
0.69
0.72
0.64
0.67
0.59
(1.00%)
(0.19%)
—
25.74
EPS growth%
14.79
12.79
14.41
16.28
18.27
18.92
21.34
20.51
17.65
19.18
6.36
19.18
17.96
60
0.28
Bookvalue per sh¥
0.27
0.25
0.22
0.23
0.20
0.19
0.18
0.16
0.15
0.16
0.48
(4.97%)
(5.28%)
—
1.27
FCF per share¥
0.74
0.72
0.78
0.76
0.81
0.87
0.95
0.86
0.88
0.95
0.37
3.34%
2.44%
—
0.63
Dividend per sh¥
1.49
1.66
1.80
2.06
2.03
2.35
2.54
2.76
2.90
3.16
0.64
9.30%
8.85%
—
17.65
Div yield (avg)%
10.01
12.00
14.00
11.94
10.07
12.41
13.16
10.24
9.23
7.80
8.33
10.24
11.09
64
19.92
Payout ratio%
26.55
26.53
26.24
26.89
28.18
31.08
31.43
31.06
29.35
27.54
28.10
31.06
27.86
62
75.96
Shares (diluted)M
96.14
96.07
101.9
117.9
126.9
141.7
160.2
169.8
193.1
204.6
74.51
10.01%
7.74%
39
23.11
Buyback yield%
7.07
4.51
7.30
6.65
4.84
3.48
3.79
2.44
4.25
2.28
14.74
3.48
4.38
66
1.715
D/E ratiox
1.293
1.355
1.193
1.139
1.107
1.065
1.004
1.046
0.910
0.969
1.534
1.004
1.086
31
29.82
Enterprise value¥M
22.97
20.58
18.23
17.87
15.94
16.10
15.53
16.51
16.27
17.68
350.9
2.09%
(3.85%)
15
335.6
LT debt¥M
98.81
106.3
119.2
135.2
151.2
170.3
202.3
194.8
210.3
217.0
130.0
7.50%
10.13%
65
Revenue
¥379.9M
(0.19%)
1.00×
Cost of revenue
¥265.9M
(0.19%)
1.00×
Operating expenses
¥62.62M
(0.55%)
0.96×