405.3
Revenue¥M
387.8
418.4
437.6
467.5
505.3
530.9
554.5
589.2
617.5
654.4
443.3
5.31%
6.08%
57
22.81
Revenue growth%
13.06
12.35
14.82
14.95
12.57
11.48
10.62
10.64
10.41
8.05
18.76
10.62
11.91
37
8.47
Gross margin%
6.65
4.14
2.49
4.04
3.50
2.73
0.65
2.99
1.40
0.40
12.27
1.40
2.86
32
28.15
Operating margin%
6.06
8.80
8.78
11.32
9.72
10.32
9.79
9.89
8.87
11.28
24.83
9.89
9.75
69
26.47
Net margin%
9.77
11.24
11.45
9.96
11.76
9.93
9.01
8.70
7.57
10.00
14.60
9.01
9.94
73
14.75
P/E ratio (avg)x
7.447
7.918
7.020
7.797
8.254
7.608
8.475
7.959
8.384
8.549
20.62
8.384
7.938
88
35.37
EV/EBITx
19.94
19.54
18.00
15.69
14.78
13.51
13.68
14.40
13.95
14.12
32.25
13.95
14.59
18
18.78
FCF yield (avg)%
19.16
16.89
16.80
14.54
12.65
10.73
12.35
11.79
13.01
11.89
20.79
11.89
12.83
82
10.66
FCF margin%
1.23
1.98
3.06
3.57
6.02
3.41
2.38
2.51
0.45
1.46
14.83
2.38
2.44
48
1.368
FCF / Net incomex
0.882
0.899
0.972
1.156
1.342
1.600
1.747
2.076
2.158
2.471
0.408
2.076
1.471
42
18.65
ROIC%
13.75
13.24
12.46
13.07
13.40
12.22
12.53
13.59
15.78
17.76
20.14
13.59
13.32
16
10.52
Return on equity%
9.47
8.78
9.84
9.44
8.46
10.22
10.17
10.12
10.72
13.70
10.28
10.22
9.98
83
18.30
Return on assets%
17.56
16.81
18.12
19.25
22.10
19.26
17.03
16.17
18.84
21.09
7.76
18.84
18.48
90
0.08
EPS¥
0.08
0.10
0.10
0.10
0.11
0.14
0.15
0.17
0.20
0.22
0.08
14.04%
9.92%
—
18.15
EPS growth%
5.43
7.10
6.28
4.61
6.44
6.63
7.51
9.50
7.39
8.65
26.73
7.51
6.86
9
0.06
Bookvalue per sh¥
0.17
0.15
0.15
0.14
0.12
0.12
0.10
0.11
0.10
0.09
0.04
(5.47%)
(5.26%)
—
0.13
FCF per share¥
0.14
0.15
0.14
0.14
0.13
0.12
0.13
0.14
0.16
0.18
0.03
6.85%
1.71%
—
0.18
Dividend per sh¥
0.13
0.13
0.15
0.15
0.17
0.17
0.20
0.19
0.22
0.24
0.09
7.12%
6.64%
—
22.22
Div yield (avg)%
17.83
20.44
20.00
19.85
19.31
16.97
16.79
15.27
17.94
18.67
12.02
16.97
18.31
43
2.68
Payout ratio%
10.32
11.93
11.91
11.66
12.94
10.92
10.05
8.77
10.85
12.70
19.72
10.85
11.29
81
1.425
Shares (diluted)B
1.597
1.697
1.655
1.681
1.537
1.382
1.461
1.368
1.369
1.337
1.387
(2.74%)
(0.72%)
51
17.37
Buyback yield%
28.00
29.04
29.99
28.87
26.39
24.17
22.20
21.97
23.77
23.53
11.02
23.53
25.28
72
0.752
D/E ratiox
0.695
0.689
0.767
0.739
0.692
0.769
0.715
0.772
0.697
0.746
1.286
0.746
0.727
32
696.3
Enterprise value¥M
643.8
634.6
704.7
785.7
728.2
692.0
625.6
566.6
527.4
539.7
419.0
(5.81%)
(1.30%)
65
397.0
LT debt¥M
408.7
393.5
427.6
485.7
494.4
470.0
540.5
515.2
528.1
608.2
338.9
4.23%
4.97%
34
Revenue
¥654.4M
6.08%
1.00×
Cost of revenue
¥371.1M
5.83%
0.98×
Operating expenses
¥102.1M
6.12%
1.00×
Goodwill & intangibles
16.87%