120.9
Revenue¥M
224.3
230.1
235.2
238.4
234.8
238.4
235.5
229.8
226.2
223.5
131.3
(0.98%)
(0.15%)
8
24.08
Revenue growth%
21.93
21.20
21.49
23.76
22.10
20.92
18.10
17.10
20.04
17.71
17.38
18.10
21.06
30
10.38
Gross margin%
14.01
16.43
14.37
14.71
15.52
13.94
13.14
15.96
15.18
15.00
11.18
15.00
14.85
63
12.13
Operating margin%
2.72
1.72
3.42
3.93
3.96
2.37
2.80
2.64
2.17
1.63
22.71
2.37
2.68
47
14.66
Net margin%
22.54
25.03
25.77
24.82
26.12
25.54
26.77
24.09
27.02
26.02
17.12
26.02
25.65
17
25.21
P/E ratio (avg)x
39.59
36.43
32.97
30.60
29.78
26.44
27.33
27.01
24.93
23.70
21.11
26.44
28.55
51
11.14
EV/EBITx
35.05
39.92
41.97
49.58
59.12
57.38
65.45
67.73
71.66
75.23
31.73
67.73
58.25
31
23.74
FCF yield (avg)%
19.21
17.66
18.55
19.84
20.62
22.73
20.87
20.12
21.14
23.90
14.88
21.14
20.37
67
2.18
FCF margin%
12.48
11.64
10.52
9.07
10.58
7.61
5.98
8.18
11.17
8.64
3.72
8.18
9.80
38
0.631
FCF / Net incomex
1.553
1.704
1.624
1.650
1.715
1.822
1.979
1.770
1.810
1.720
1.149
1.810
1.717
11
20.35
ROIC%
15.01
12.06
11.72
9.37
11.82
14.55
12.80
12.39
11.82
13.71
9.83
12.80
12.22
20
11.51
Return on equity%
25.02
24.78
24.35
22.63
25.61
28.23
28.84
27.31
25.04
24.80
17.81
27.31
25.03
8
10.31
Return on assets%
16.78
18.89
17.80
15.76
16.67
17.51
19.78
19.03
16.79
18.55
20.92
18.55
17.66
13
0.44
EPS¥
1.13
1.27
1.32
1.41
1.65
1.63
1.81
2.10
2.24
2.41
0.47
7.85%
8.71%
—
22.93
EPS growth%
23.40
24.95
23.49
20.89
20.03
18.01
16.27
19.26
17.24
19.14
11.07
18.01
19.64
64
0.17
Bookvalue per sh¥
0.35
0.38
0.37
0.41
0.44
0.45
0.53
0.56
0.56
0.58
1.02
5.57%
5.98%
—
1.05
FCF per share¥
0.67
0.65
0.63
0.59
0.64
0.63
0.58
0.63
0.69
0.75
0.25
2.98%
2.10%
—
0.31
Dividend per sh¥
0.77
0.88
0.96
1.07
1.25
1.49
1.71
1.80
1.73
1.95
0.33
9.23%
9.30%
—
27.85
Div yield (avg)%
4.48
2.46
3.20
0.76
0.86
1.05
0.40
1.61
0.40
0.40
3.90
0.40
0.95
74
12.26
Payout ratio%
7.04
9.38
11.29
10.80
8.09
5.35
3.85
0.92
0.40
0.40
18.57
0.92
6.20
70
135.3
Shares (diluted)M
84.97
79.12
80.94
76.97
78.53
84.49
73.74
76.51
66.76
70.96
135.9
(2.01%)
(3.12%)
61
27.62
Buyback yield%
10.39
12.29
11.50
10.84
10.09
8.42
10.12
9.22
8.35
6.80
27.91
8.42
10.11
14
0.586
D/E ratiox
1.043
1.021
1.165
1.152
1.241
1.387
1.366
1.530
1.679
1.893
0.191
1.530
1.303
35
64.48
Enterprise value¥M
132.0
137.8
131.6
124.8
142.8
130.2
130.2
139.0
136.2
130.0
118.9
(1.86%)
(0.29%)
42
180.6
LT debt¥M
134.7
140.9
151.9
156.3
139.0
123.8
127.2
132.6
124.4
117.3
96.24
(3.33%)
(2.02%)
15
Revenue
¥223.5M
(0.15%)
1.00×
Cost of revenue
¥108.8M
0.15%
1.03×
Operating expenses
¥42.33M
(0.15%)
1.00×
Goodwill & intangibles
15.97%