375.5
Revenue¥M
410.3
415.1
409.2
410.2
406.1
413.8
422.6
414.5
412.0
406.2
402.7
0.01%
(0.21%)
60
12.63
Revenue growth%
13.83
15.55
15.96
13.09
11.93
10.65
7.69
10.37
11.26
9.29
19.60
10.37
11.59
89
22.53
Gross margin%
15.91
15.03
13.40
12.04
13.48
14.18
14.93
17.53
19.43
18.84
18.17
17.53
14.98
5
11.87
Operating margin%
2.41
0.40
0.59
0.40
0.44
0.95
0.40
0.40
1.80
0.40
7.26
0.40
0.42
39
28.63
Net margin%
0.40
1.14
1.71
3.43
5.53
3.11
1.28
0.40
0.40
1.62
3.59
1.28
1.45
26
32.33
P/E ratio (avg)x
17.59
17.96
18.01
16.93
18.57
17.38
18.36
18.05
18.79
17.64
14.57
18.05
17.98
31
6.507
EV/EBITx
26.89
28.44
31.23
30.42
33.25
37.75
36.38
35.49
35.03
35.73
10.68
35.73
34.14
63
13.84
FCF yield (avg)%
25.85
26.84
29.40
27.70
25.32
26.09
26.59
23.67
22.20
19.56
14.85
23.67
25.97
46
15.65
FCF margin%
35.17
37.35
36.91
37.90
38.94
36.76
37.12
39.70
40.18
39.39
2.66
39.39
37.62
67
0.762
FCF / Net incomex
1.684
1.861
1.941
2.109
2.463
2.591
2.853
3.226
3.666
3.491
1.548
3.226
2.527
30
9.10
ROIC%
14.28
14.73
15.48
18.47
16.41
14.68
12.89
10.34
8.11
6.66
11.85
10.34
14.48
57
6.69
Return on equity%
16.11
14.90
12.66
15.12
13.05
10.34
10.44
8.48
11.09
10.98
14.07
10.44
11.87
48
2.22
Return on assets%
20.48
19.51
19.12
19.03
19.69
19.85
19.13
16.27
13.44
14.04
14.07
16.27
19.13
67
0.61
EPS¥
0.59
0.55
0.57
0.59
0.57
0.51
0.48
0.50
0.53
0.58
0.64
0.17%
0.47%
—
26.47
EPS growth%
15.35
16.45
17.82
17.13
19.22
16.54
14.07
13.67
15.07
17.15
16.32
15.07
16.49
12
0.67
Bookvalue per sh¥
0.30
0.27
0.25
0.24
0.21
0.20
0.17
0.17
0.15
0.14
0.40
(6.88%)
(8.17%)
—
0.17
FCF per share¥
0.47
0.52
0.54
0.63
0.69
0.65
0.63
0.71
0.75
0.79
0.13
2.68%
6.01%
—
0.62
Dividend per sh¥
0.34
0.37
0.38
0.35
0.35
0.36
0.36
0.35
0.36
0.38
0.29
1.68%
0.46%
—
5.20
Div yield (avg)%
22.10
24.89
23.85
21.40
23.32
22.60
24.88
27.05
29.67
29.11
14.51
27.05
24.36
68
29.13
Payout ratio%
18.62
16.06
15.96
17.22
15.03
14.55
13.02
15.92
16.21
13.37
29.86
14.55
15.94
12
0.661
Shares (diluted)B
0.852
0.809
0.774
0.848
0.978
1.047
1.094
1.197
1.357
1.538
0.668
9.47%
6.91%
94
16.31
Buyback yield%
19.24
20.94
23.45
22.60
23.09
23.56
23.33
21.81
22.00
19.71
29.10
22.00
22.30
40
0.270
D/E ratiox
0.960
0.962
0.821
0.723
0.645
0.700
0.608
0.611
0.647
0.656
1.145
0.647
0.678
65
192.8
Enterprise value¥M
127.4
122.3
124.0
135.6
147.4
139.2
143.4
166.6
188.7
218.6
131.1
8.20%
4.99%
46
119.6
LT debt¥M
269.2
280.4
280.2
305.0
351.4
326.2
301.0
345.2
318.2
296.6
39.98
(3.34%)
2.42%
47
Revenue
¥406.2M
(0.21%)
1.00×
Cost of revenue
¥221.7M
(0.27%)
0.99×
Operating expenses
¥87.96M
0.30%
1.05×