22.97
Revenue¥M
8.973
9.816
10.39
11.41
12.41
13.41
14.64
15.76
16.82
17.85
23.48
7.53%
8.09%
17
5.84
Revenue growth%
27.98
25.32
23.25
21.76
20.99
19.69
20.46
18.70
16.46
15.39
13.01
18.70
20.73
79
21.49
Gross margin%
16.71
15.08
13.77
14.15
15.41
15.56
15.99
13.93
13.21
11.46
8.52
13.93
14.61
74
19.46
Operating margin%
30.03
32.05
33.91
32.68
35.61
34.62
37.47
38.84
41.29
42.40
9.71
38.84
35.11
94
14.75
Net margin%
21.73
18.91
16.97
16.83
17.64
16.48
17.66
19.23
19.38
19.13
9.09
19.13
18.29
88
22.45
P/E ratio (avg)x
34.99
39.18
45.80
46.18
51.33
54.88
64.45
69.97
82.32
88.51
36.46
69.97
53.10
39
7.827
EV/EBITx
30.08
33.15
32.85
33.81
33.55
32.49
33.07
33.35
38.22
41.88
31.65
33.35
33.25
22
13.29
FCF yield (avg)%
11.98
12.39
12.17
14.59
14.86
15.54
18.14
18.54
17.21
16.63
18.05
17.21
15.20
37
25.15
FCF margin%
22.49
24.46
23.85
25.52
24.45
21.52
23.49
22.75
23.14
25.01
23.78
23.14
23.67
31
0.935
FCF / Net incomex
0.472
0.414
0.368
0.347
0.333
0.340
0.341
0.341
0.323
0.348
1.086
0.341
0.344
30
2.20
ROIC%
4.66
2.73
4.10
2.36
4.25
2.03
0.40
3.15
3.79
2.37
19.95
2.37
2.94
66
5.66
Return on equity%
14.84
14.53
14.41
12.05
13.29
10.30
12.39
10.46
8.98
7.30
7.96
10.30
12.22
68
13.85
Return on assets%
18.82
18.91
15.95
18.05
18.50
18.07
15.79
16.03
17.53
15.55
20.55
16.03
17.79
40
0.01
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.48%
0.07%
—
19.79
EPS growth%
29.23
30.91
30.57
29.69
29.18
29.19
28.62
29.33
26.51
28.17
15.13
28.62
29.21
43
0.01
Bookvalue per sh¥
0.02
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(0.65%)
(1.77%)
—
0.02
FCF per share¥
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
7.51%
7.78%
—
0.01
Dividend per sh¥
0.02
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.02
5.99%
9.43%
—
7.03
Div yield (avg)%
5.20
4.01
2.18
4.09
3.32
4.44
5.75
3.22
2.76
5.19
13.59
4.44
4.05
20
22.87
Payout ratio%
20.59
19.22
20.29
20.05
21.73
21.23
23.18
25.69
23.10
20.69
28.97
23.10
20.96
70
0.526
Shares (diluted)B
0.916
0.901
1.066
1.238
1.433
1.400
1.384
1.537
1.621
1.606
0.525
2.31%
6.69%
50
6.46
Buyback yield%
17.05
17.79
17.98
16.64
13.93
14.45
15.58
15.33
17.07
18.06
18.73
15.58
16.85
10
1.359
D/E ratiox
1.184
1.254
1.195
1.247
1.385
1.299
1.270
1.307
1.169
1.051
0.848
1.270
1.251
8
18.22
Enterprise value¥M
1.304
1.302
1.362
1.417
1.503
1.410
1.442
1.470
1.660
1.531
21.08
0.37%
0.98%
53
22.34
LT debt¥M
25.63
30.15
33.59
38.01
37.48
43.14
52.52
52.07
62.35
64.26
11.78
11.39%
10.77%
50
Revenue
¥17.85M
8.09%
1.00×
Cost of revenue
¥11.27M
8.22%
1.01×
Operating expenses
¥3.696M
8.16%
1.01×
Goodwill & intangibles
15.24%
Cash and investments
14.70%