93.63
Revenue¥M
64.76
69.89
75.37
82.07
89.85
95.92
102.8
107.6
113.4
124.0
104.8
6.65%
7.41%
39
19.27
Revenue growth%
35.03
34.43
32.02
33.06
35.07
32.34
33.50
32.68
35.30
37.89
13.83
33.50
33.96
27
25.33
Gross margin%
18.69
21.17
19.67
20.69
20.08
22.93
21.31
20.43
21.77
19.43
23.62
21.31
20.56
86
8.16
Operating margin%
27.37
27.71
30.19
32.37
30.12
31.06
30.51
31.61
30.15
30.94
6.83
30.94
30.35
36
21.20
Net margin%
26.46
24.49
22.83
24.92
26.69
28.78
27.62
29.90
29.97
31.26
8.82
29.90
27.15
20
30.90
P/E ratio (avg)x
22.15
22.45
24.48
22.71
25.47
28.88
28.62
26.53
30.02
30.98
25.32
28.88
26.00
66
9.401
EV/EBITx
31.41
34.41
36.07
38.86
37.74
36.92
37.39
41.51
45.49
43.92
28.70
41.51
37.56
54
19.81
FCF yield (avg)%
8.43
10.55
8.07
6.15
8.29
6.36
7.58
6.98
4.83
4.87
18.69
6.36
7.28
71
25.34
FCF margin%
16.71
16.34
19.31
21.13
20.01
19.51
20.77
21.02
20.64
22.19
8.13
20.77
20.33
20
0.994
FCF / Net incomex
0.832
0.801
0.801
0.817
0.880
0.892
0.937
0.927
0.816
0.811
1.465
0.892
0.825
66
5.81
ROIC%
9.53
12.35
14.67
16.64
18.50
21.17
18.97
19.71
17.74
15.38
29.87
18.97
17.19
86
16.20
Return on equity%
23.12
23.57
21.10
18.11
20.69
20.42
20.25
22.08
21.20
23.03
4.99
21.20
21.15
34
4.35
Return on assets%
19.81
17.16
17.96
18.96
18.22
19.17
21.13
23.53
22.97
21.15
3.15
21.15
19.49
10
0.01
EPS¥
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
6.53%
9.16%
—
3.29
EPS growth%
24.51
24.60
21.72
24.56
26.59
27.82
30.17
31.96
30.50
28.34
17.18
30.17
27.20
64
—
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.48%)
(3.54%)
—
—
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.10%
(2.52%)
—
0.02
Dividend per sh¥
—
—
—
—
—
—
—
—
0.01
—
0.01
3.71%
1.35%
—
2.91
Div yield (avg)%
24.01
23.77
26.14
27.84
30.81
31.16
28.66
29.08
26.77
29.37
27.35
29.08
28.25
82
11.36
Payout ratio%
12.15
9.62
8.57
5.69
5.69
7.34
6.81
9.64
9.06
6.95
25.71
7.34
7.95
90
8.873
Shares (diluted)B
8.654
9.163
9.215
9.502
9.123
9.060
9.095
8.660
8.023
7.793
8.927
(3.10%)
(1.91%)
10
10.38
Buyback yield%
10.69
12.17
12.81
15.73
17.18
20.02
22.12
23.26
25.42
22.81
14.22
22.81
18.60
72
1.127
D/E ratiox
2.315
2.595
2.976
3.254
3.264
3.680
3.869
4.176
4.690
4.556
1.315
4.176
3.472
50
145.9
Enterprise value¥M
94.26
98.53
93.09
95.94
98.13
95.76
86.37
96.65
91.10
83.83
59.94
(3.10%)
(1.00%)
42
124.1
LT debt¥M
22.18
23.10
22.80
22.35
21.16
18.76
18.90
16.43
17.85
17.25
56.67
(4.00%)
(3.97%)
36
Revenue
¥124.0M
7.41%
1.00×
Cost of revenue
¥62.49M
7.23%
0.98×
Operating expenses
¥26.24M
7.58%
1.02×