115.9
Revenue¥M
68.66
71.83
75.11
80.04
86.25
89.29
95.61
103.1
110.1
115.4
127.3
6.00%
6.14%
59
13.48
Revenue growth%
7.23
8.20
7.29
7.01
5.02
7.13
4.63
1.74
4.61
1.83
5.95
4.61
6.01
83
13.82
Gross margin%
17.17
19.35
20.33
19.77
19.15
16.24
14.38
12.15
10.68
12.56
6.85
12.56
16.71
80
7.25
Operating margin%
2.81
0.40
0.40
3.16
3.00
3.15
1.38
0.40
0.40
0.83
10.48
0.83
1.10
38
9.96
Net margin%
7.70
9.40
9.62
8.21
8.55
10.26
8.77
10.20
11.94
10.23
19.14
10.23
9.51
57
16.08
P/E ratio (avg)x
32.59
33.73
31.72
34.39
36.81
39.83
40.85
39.50
37.15
34.58
28.02
39.50
35.70
49
17.44
EV/EBITx
20.67
22.47
20.40
19.49
18.36
17.94
17.03
16.75
16.55
17.77
7.002
17.03
18.15
50
14.01
FCF yield (avg)%
14.28
14.72
12.73
15.33
14.00
11.82
10.74
8.76
9.01
9.70
24.34
9.70
12.27
66
15.80
FCF margin%
28.07
26.59
26.85
28.19
28.09
25.83
23.78
22.74
22.17
22.60
29.74
22.74
26.21
93
1.009
FCF / Net incomex
0.214
0.239
0.274
0.291
0.277
0.323
0.317
0.301
0.296
0.297
1.377
0.301
0.293
74
16.09
ROIC%
21.59
21.11
18.96
18.70
19.01
19.67
18.84
19.69
20.95
19.97
17.94
19.69
19.68
39
7.28
Return on equity%
26.61
27.89
27.30
24.75
27.16
24.70
23.33
26.04
23.54
22.76
2.95
23.54
25.39
57
28.58
Return on assets%
14.61
13.82
14.22
14.40
11.86
13.36
15.99
14.87
15.32
15.69
8.46
15.32
14.51
81
0.01
EPS¥
0.07
0.07
0.08
0.08
0.09
0.11
0.12
0.12
0.14
0.15
0.01
10.67%
9.12%
—
6.92
EPS growth%
25.41
25.01
25.25
24.49
24.73
26.27
25.56
27.49
29.06
30.81
9.40
27.49
25.48
14
0.05
Bookvalue per sh¥
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.04
4.98%
4.19%
—
0.01
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
0.44%
0.43%
—
0.02
Dividend per sh¥
0.05
0.06
0.05
0.06
0.07
0.07
0.06
0.07
0.08
0.08
0.04
2.67%
4.85%
—
28.84
Div yield (avg)%
22.64
21.89
21.78
21.88
22.72
21.68
19.32
16.88
18.12
20.11
15.47
19.32
21.73
53
9.01
Payout ratio%
19.47
17.53
17.10
17.01
19.85
19.63
18.71
16.85
14.25
13.08
28.80
16.85
17.32
47
1.799
Shares (diluted)B
1.840
1.718
1.722
1.769
1.539
1.525
1.629
1.612
1.463
1.520
1.818
(0.26%)
(1.15%)
10
3.32
Buyback yield%
10.99
13.10
12.44
14.80
12.26
14.78
14.48
17.12
16.27
15.72
6.53
15.72
14.63
83
1.783
D/E ratiox
0.525
0.477
0.507
0.486
0.431
0.378
0.356
0.356
0.319
0.347
1.081
0.356
0.405
23
52.48
Enterprise value¥M
133.1
143.7
124.0
112.3
114.0
121.5
106.4
104.6
90.63
83.85
86.19
(5.97%)
(5.27%)
93
100.2
LT debt¥M
12.85
11.99
12.74
13.15
12.24
11.25
12.52
13.01
14.24
14.76
106.4
3.82%
1.36%
5
Revenue
¥115.4M
6.14%
1.00×
Cost of revenue
¥79.27M
5.94%
0.98×
Operating expenses
¥24.67M
5.99%
0.99×
Cash and investments
18.31%
Goodwill & intangibles
16.85%