279.8
Revenue¥M
385.5
401.5
430.2
462.8
491.8
530.1
550.2
572.8
598.6
636.8
299.6
5.30%
5.46%
37
28.15
Revenue growth%
5.44
5.09
6.30
8.50
10.18
10.88
11.81
14.23
13.49
14.53
19.06
13.49
10.53
91
23.39
Gross margin%
19.78
17.76
19.34
16.81
15.29
17.49
14.75
14.79
12.60
9.86
22.55
14.75
16.05
17
10.88
Operating margin%
0.40
1.29
0.40
0.40
0.59
0.40
0.40
0.40
0.40
0.40
9.79
0.40
0.40
61
22.42
Net margin%
5.26
5.56
5.02
6.94
4.37
6.04
4.75
3.65
4.04
3.36
27.34
4.04
4.88
8
31.73
P/E ratio (avg)x
7.719
8.521
9.411
9.677
10.85
10.84
10.54
10.24
9.894
10.32
12.90
10.32
10.07
56
16.91
EV/EBITx
21.22
22.10
25.02
26.10
27.56
25.87
28.50
28.75
32.29
35.17
32.28
28.75
26.83
63
28.17
FCF yield (avg)%
5.44
5.25
3.35
5.65
7.35
6.52
4.37
2.59
4.84
7.47
13.70
4.84
5.34
92
12.95
FCF margin%
22.05
20.02
17.97
20.04
22.24
23.79
25.40
23.67
20.77
20.11
11.65
23.67
21.41
9
0.999
FCF / Net incomex
0.691
0.675
0.660
0.638
0.690
0.720
0.708
0.758
0.705
0.743
1.762
0.720
0.698
9
23.72
ROIC%
18.39
16.79
13.92
11.67
12.44
11.08
11.35
13.25
14.06
14.88
28.38
13.25
13.58
84
21.29
Return on equity%
13.43
14.83
14.50
14.74
12.21
9.97
11.57
11.55
11.92
13.52
3.04
11.57
12.82
89
17.73
Return on assets%
11.37
12.96
12.70
14.38
16.40
19.36
20.54
23.54
24.58
22.50
23.22
22.50
17.88
28
0.09
EPS¥
0.15
0.13
0.13
0.14
0.14
0.16
0.14
0.13
0.13
0.13
0.09
(2.77%)
(1.27%)
—
19.67
EPS growth%
8.14
6.46
7.15
9.66
12.32
13.22
12.83
15.58
17.43
15.95
17.78
15.58
12.57
39
0.33
Bookvalue per sh¥
0.32
0.32
0.31
0.27
0.26
0.23
0.24
0.22
0.22
0.19
0.43
(5.96%)
(5.10%)
—
0.23
FCF per share¥
0.29
0.30
0.34
0.32
0.35
0.34
0.34
0.32
0.35
0.36
0.58
1.01%
2.46%
—
0.46
Dividend per sh¥
0.14
0.13
0.14
0.15
0.14
0.13
0.15
0.16
0.17
0.16
0.22
1.72%
0.09%
—
28.78
Div yield (avg)%
27.63
26.39
26.02
26.37
24.61
22.63
22.41
19.55
17.30
18.86
25.11
19.55
23.62
22
22.62
Payout ratio%
2.11
1.49
2.37
0.40
3.34
5.81
4.80
3.04
2.51
1.49
20.70
3.04
2.44
6
0.733
Shares (diluted)B
0.943
0.911
0.982
1.034
1.144
1.162
1.166
1.257
1.170
1.177
0.724
0.59%
2.97%
28
13.23
Buyback yield%
13.18
14.44
13.56
11.52
12.04
14.05
16.39
18.22
18.06
18.38
20.17
18.06
14.24
72
1.434
D/E ratiox
2.416
2.623
2.690
2.581
2.928
2.867
2.741
3.135
3.205
3.031
1.493
3.031
2.804
90
401.6
Enterprise value¥M
420.9
419.7
461.0
495.6
480.4
549.8
638.8
624.6
689.9
812.6
560.6
11.09%
7.65%
38
274.3
LT debt¥M
327.5
301.6
272.7
261.0
260.6
226.4
212.3
179.4
154.8
165.6
450.6
(8.67%)
(7.49%)
33
Revenue
¥636.8M
5.46%
1.00×
Cost of revenue
¥391.9M
5.43%
1.00×
Operating expenses
¥152.2M
5.24%
0.98×
Goodwill & intangibles
14.44%
Spread over hurdle
(4.79%)