271.0
Revenue¥M
300.0
313.9
321.3
332.3
341.0
348.7
355.9
373.3
380.1
392.3
279.7
2.85%
2.94%
50
25.13
Revenue growth%
6.57
5.60
2.66
2.96
3.53
5.13
6.80
6.01
8.42
7.72
15.58
6.80
5.81
82
15.15
Gross margin%
18.66
21.35
20.53
18.69
18.14
17.76
16.75
18.75
15.84
16.30
20.17
16.75
18.40
12
22.95
Operating margin%
25.41
26.00
27.31
29.21
27.34
26.91
24.66
27.25
24.65
24.84
12.14
24.84
26.46
38
21.27
Net margin%
8.32
9.08
8.82
10.51
7.54
10.24
12.73
10.94
10.62
8.53
7.04
10.62
9.66
15
24.55
P/E ratio (avg)x
18.74
19.75
19.73
17.87
18.00
18.77
20.97
23.57
24.09
23.43
18.68
23.43
19.74
36
26.99
EV/EBITx
38.98
42.58
48.16
50.44
45.80
45.94
47.17
42.77
46.24
46.32
20.21
46.24
46.09
27
10.28
FCF yield (avg)%
28.90
25.97
25.10
22.53
20.78
19.84
16.86
14.53
16.19
15.46
9.33
16.19
20.31
23
12.49
FCF margin%
17.49
15.79
13.03
14.58
12.35
10.81
11.10
12.15
11.04
13.38
3.01
11.10
12.69
27
0.100
FCF / Net incomex
1.726
1.869
1.935
2.277
2.497
2.459
2.819
3.257
3.406
3.417
1.023
3.257
2.478
52
23.41
ROIC%
19.20
19.02
21.82
23.20
24.00
24.46
25.72
23.36
23.75
24.48
4.88
24.46
23.55
66
16.74
Return on equity%
5.89
6.11
5.66
8.00
10.50
9.52
9.16
6.46
5.92
8.27
11.73
8.27
7.23
95
19.20
Return on assets%
14.38
11.84
10.02
12.16
10.66
10.95
11.46
12.78
11.46
8.86
12.01
11.46
11.46
17
0.93
EPS¥
0.22
0.22
0.24
0.22
0.23
0.23
0.21
0.20
0.20
0.18
0.96
(4.30%)
(1.18%)
—
15.63
EPS growth%
17.87
17.09
17.34
19.10
18.16
20.87
22.00
19.32
19.83
19.75
16.34
19.83
19.21
36
0.30
Bookvalue per sh¥
0.96
1.12
1.35
1.51
1.76
1.97
2.11
2.39
2.84
3.08
1.18
11.87%
14.14%
—
0.72
FCF per share¥
0.88
0.96
0.98
1.07
1.04
1.18
1.15
1.28
1.26
1.35
0.62
5.22%
4.56%
—
0.63
Dividend per sh¥
0.68
0.64
0.70
0.69
0.61
0.67
0.62
0.60
0.63
0.65
0.47
1.45%
0.05%
—
23.65
Div yield (avg)%
17.07
16.51
18.23
18.79
19.90
18.58
18.78
15.80
16.31
18.33
25.55
18.33
18.28
84
17.88
Payout ratio%
15.19
12.49
14.22
16.41
18.57
20.80
21.55
22.25
22.77
25.43
17.21
22.25
19.69
55
191.1
Shares (diluted)M
176.9
187.6
194.2
185.0
185.8
171.2
164.4
151.7
140.4
124.2
183.2
(7.74%)
(3.37%)
7
16.34
Buyback yield%
23.00
22.82
25.68
24.77
22.98
22.27
20.34
22.53
24.51
27.30
15.15
22.53
22.99
68
0.406
D/E ratiox
2.371
2.416
2.695
2.887
3.117
3.291
3.392
3.844
4.495
4.428
1.783
3.844
3.204
46
45.75
Enterprise value¥M
186.5
189.7
197.8
205.3
185.9
177.0
155.0
170.1
179.6
186.0
261.3
0.01%
(0.48%)
24
245.7
LT debt¥M
331.3
322.2
295.6
315.8
344.5
340.6
319.5
294.6
280.2
277.5
64.97
(4.23%)
(1.92%)
42
Revenue
¥392.3M
2.94%
1.00×
Cost of revenue
¥187.3M
2.71%
0.98×
Operating expenses
¥88.74M
3.21%
1.03×