8.052
Revenue¥M
17.80
18.42
19.11
19.82
20.07
20.38
20.89
20.95
21.75
21.74
8.898
1.61%
2.23%
59
12.76
Revenue growth%
7.66
5.34
4.52
1.76
3.37
4.56
2.40
4.27
5.62
7.02
10.93
4.56
4.54
89
22.34
Gross margin%
26.38
25.74
25.46
23.71
23.22
21.75
23.13
22.39
19.48
21.83
14.09
21.83
23.17
47
22.97
Operating margin%
18.98
21.53
23.15
22.00
22.04
23.82
22.33
22.24
22.38
24.73
18.53
22.38
22.29
76
11.41
Net margin%
8.73
7.52
10.37
11.94
14.91
13.49
14.88
16.20
14.02
11.06
27.56
14.02
12.71
20
15.48
P/E ratio (avg)x
39.55
42.22
48.31
55.53
59.94
67.92
75.00
74.79
73.26
87.29
29.12
74.79
63.93
9
16.96
EV/EBITx
10.91
11.70
11.67
10.84
11.26
13.05
13.90
13.61
14.29
14.54
33.12
13.90
12.37
78
18.83
FCF yield (avg)%
29.98
30.23
32.56
30.16
29.26
30.35
28.03
30.29
27.44
27.52
11.39
28.03
30.07
93
21.16
FCF margin%
17.53
17.96
19.75
20.68
21.42
19.29
17.93
20.84
19.78
21.16
19.96
19.78
19.77
69
1.429
FCF / Net incomex
1.377
1.413
1.307
1.179
1.037
0.970
0.836
0.773
0.722
0.685
0.658
0.773
1.003
19
11.09
ROIC%
28.49
28.05
28.66
28.49
30.97
32.04
31.64
30.39
29.07
30.92
26.81
30.92
29.73
56
15.62
Return on equity%
19.76
22.48
24.74
26.07
25.14
24.76
23.22
21.36
20.93
23.62
5.77
23.22
23.42
43
2.51
Return on assets%
30.45
29.37
27.40
27.53
27.86
27.49
26.83
24.57
22.79
19.87
4.90
24.57
27.44
91
0.05
EPS¥
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.10
0.05
5.17%
6.93%
—
19.42
EPS growth%
17.34
18.37
19.10
21.90
24.51
21.52
23.62
26.33
28.51
29.42
26.99
26.33
22.76
66
0.03
Bookvalue per sh¥
0.06
0.06
0.07
0.08
0.08
0.08
0.08
0.09
0.09
0.10
0.05
4.02%
5.47%
—
0.07
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.03
0.07
2.73%
0.60%
—
0.06
Dividend per sh¥
0.06
0.07
0.07
0.06
0.06
0.07
0.07
0.08
0.08
0.08
0.08
6.76%
3.69%
—
7.55
Div yield (avg)%
6.70
9.07
8.54
10.06
11.61
9.74
7.82
10.06
8.98
6.15
4.00
8.98
9.03
13
17.45
Payout ratio%
12.20
14.00
15.28
15.17
18.12
16.36
18.91
21.26
22.41
25.24
18.12
21.26
17.24
24
187.0
Shares (diluted)M
177.3
155.8
161.8
174.9
183.2
190.9
204.2
217.5
214.8
207.8
186.5
2.55%
0.28%
33
12.52
Buyback yield%
21.10
22.41
21.81
20.05
22.46
20.95
22.34
21.20
24.19
24.11
16.60
22.34
22.07
47
1.692
D/E ratiox
1.147
1.143
1.183
1.150
1.246
1.205
1.172
1.114
1.254
1.194
0.648
1.194
1.178
44
7.857
Enterprise value¥M
18.78
21.34
24.80
26.33
31.97
35.19
40.37
47.27
57.60
60.60
11.23
13.65%
12.94%
51
7.041
LT debt¥M
5.699
5.245
4.962
5.499
6.105
6.174
5.518
5.724
6.426
5.794
16.49
(1.04%)
0.62%
50
Revenue
¥21.74M
2.23%
1.00×
Cost of revenue
¥14.05M
2.37%
1.01×
Operating expenses
¥5.104M
1.77%
0.96×
Cash and investments
16.43%