59.37
Revenue¥M
280.8
276.8
279.3
285.9
292.0
289.9
298.2
308.0
309.6
313.1
61.39
1.41%
1.21%
48
7.93
Revenue growth%
2.24
1.43
1.66
0.40
0.40
0.40
0.40
2.04
0.43
2.20
28.90
0.43
0.93
33
28.91
Gross margin%
10.17
8.17
10.88
12.38
13.61
13.02
10.55
11.31
10.00
11.79
6.37
11.31
11.10
7
18.44
Operating margin%
22.17
20.85
19.85
19.26
21.58
19.38
17.14
16.42
19.04
19.77
28.35
19.04
19.57
18
5.58
Net margin%
19.58
17.74
20.38
17.57
19.69
18.83
20.21
19.40
19.98
22.43
2.66
19.98
19.63
9
13.80
P/E ratio (avg)x
20.26
21.61
19.94
18.09
17.26
18.65
19.91
21.29
22.41
20.90
34.94
20.90
20.10
7
18.18
EV/EBITx
8.197
8.255
8.137
7.784
6.603
6.801
6.794
6.283
5.366
5.345
9.734
6.283
6.797
30
19.20
FCF yield (avg)%
2.74
4.91
6.33
3.64
5.39
4.30
7.05
9.90
8.92
7.33
9.58
7.33
5.86
72
28.55
FCF margin%
27.93
30.18
28.64
29.05
30.21
31.30
30.68
30.10
29.41
31.08
20.53
30.68
30.14
17
1.492
FCF / Net incomex
0.149
0.162
0.175
0.194
0.182
0.161
0.151
0.144
0.159
0.151
1.342
0.151
0.160
53
9.55
ROIC%
19.66
21.86
24.76
22.00
24.85
24.98
22.56
23.73
22.73
20.06
16.54
22.73
22.64
86
18.10
Return on equity%
12.07
12.81
15.40
17.19
15.76
16.62
18.48
16.15
16.53
17.43
20.45
16.62
16.34
63
26.50
Return on assets%
13.02
10.81
12.96
13.25
11.35
9.78
9.36
6.69
6.14
3.15
6.37
6.69
10.30
93
0.30
EPS¥
0.77
0.83
0.74
0.70
0.73
0.77
0.73
0.77
0.72
0.73
0.33
0.08%
0.19%
—
29.09
EPS growth%
26.24
23.80
22.69
25.41
26.79
26.55
28.77
26.63
24.63
26.97
23.50
26.63
26.39
88
0.70
Bookvalue per sh¥
0.84
0.90
0.95
0.95
0.99
0.93
0.98
1.07
1.03
0.98
0.53
(0.31%)
1.29%
—
0.79
FCF per share¥
0.44
0.44
0.46
0.53
0.55
0.63
0.60
0.65
0.72
0.79
0.77
7.61%
6.38%
—
0.30
Dividend per sh¥
0.25
0.28
0.28
0.29
0.25
0.24
0.21
0.19
0.17
0.17
0.59
(7.93%)
(4.78%)
—
14.04
Div yield (avg)%
14.95
17.69
17.74
16.06
14.57
15.11
14.84
14.19
14.14
12.65
21.96
14.19
14.90
94
2.01
Payout ratio%
19.32
17.79
14.83
14.00
14.72
12.59
14.04
14.21
15.59
16.99
11.48
14.21
14.78
58
189.8
Shares (diluted)M
313.2
333.8
365.1
409.8
396.3
374.1
432.1
428.9
404.2
453.0
192.2
2.71%
3.98%
58
20.62
Buyback yield%
26.76
24.99
22.90
22.88
21.77
21.86
22.17
22.69
24.31
22.37
7.61
22.37
22.79
37
0.500
D/E ratiox
0.245
0.247
0.237
0.201
0.215
0.209
0.212
0.188
0.173
0.156
1.799
0.188
0.211
47
193.9
Enterprise value¥M
140.5
151.4
179.9
178.2
195.8
224.7
236.0
255.9
282.0
334.0
159.2
11.27%
8.94%
7
164.2
LT debt¥M
136.2
123.1
136.2
126.9
124.4
135.6
123.3
129.7
133.6
143.1
304.1
2.83%
1.41%
27
Revenue
¥313.1M
1.21%
1.00×
Cost of revenue
¥173.7M
1.66%
1.05×
Operating expenses
¥54.90M
0.72%
0.95×