18.29
Revenue¥M
12.46
12.91
13.35
13.97
14.63
15.80
16.66
17.89
19.37
20.53
19.66
7.01%
5.88%
67
7.00
Revenue growth%
5.30
5.96
5.35
2.37
5.21
5.99
7.84
10.18
10.94
12.83
4.90
10.18
5.97
92
15.74
Gross margin%
8.22
5.35
3.60
6.56
4.09
3.91
4.60
6.50
5.40
3.41
16.95
4.60
4.97
32
6.17
Operating margin%
17.46
19.39
17.02
16.23
15.16
16.53
15.39
12.67
14.83
16.99
25.66
15.39
16.38
82
19.49
Net margin%
10.70
13.55
12.08
13.28
12.23
13.34
13.41
12.97
15.26
13.18
13.34
13.34
13.23
88
20.72
P/E ratio (avg)x
23.37
23.03
21.42
21.58
18.51
20.13
19.41
17.25
18.62
19.02
34.55
19.02
19.77
87
12.55
EV/EBITx
14.47
17.39
18.37
21.48
25.72
29.74
31.75
37.54
44.95
48.30
21.94
37.54
27.73
25
11.31
FCF yield (avg)%
23.44
21.18
22.53
23.96
21.91
24.09
21.58
23.09
23.55
24.11
10.26
23.55
23.27
52
18.14
FCF margin%
32.91
35.70
34.99
33.38
33.67
32.36
33.10
30.51
28.55
27.71
14.86
30.51
33.01
76
0.523
FCF / Net incomex
2.006
1.943
1.767
1.779
1.563
1.533
1.416
1.474
1.347
1.443
1.026
1.443
1.548
41
9.53
ROIC%
10.26
11.96
10.11
11.99
11.44
10.23
11.11
11.93
13.10
14.47
29.28
11.93
11.69
61
2.04
Return on equity%
10.72
9.04
10.51
11.27
11.54
14.11
11.48
14.35
15.84
17.83
27.48
14.35
11.51
21
9.37
Return on assets%
22.76
25.53
25.86
27.51
27.91
26.80
27.54
29.85
28.24
25.92
27.18
27.54
27.16
16
—
EPS¥
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
7.58%
4.57%
—
4.71
EPS growth%
16.44
16.41
13.69
15.16
12.31
9.63
6.64
6.47
4.64
5.93
2.09
6.47
10.97
80
—
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
—
(0.97%)
(3.24%)
—
—
FCF per share¥
—
—
—
—
—
—
—
—
—
—
—
(3.62%)
(4.37%)
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
—
1.89%
2.12%
—
17.66
Div yield (avg)%
30.43
31.88
29.30
31.10
34.08
32.02
34.27
35.66
33.40
32.93
8.98
33.40
32.47
53
6.40
Payout ratio%
26.38
27.68
30.54
29.53
32.30
34.39
36.69
37.61
39.76
41.49
27.63
37.61
33.35
7
3.023
Shares (diluted)B
4.742
5.543
6.338
6.445
7.619
7.400
7.260
8.360
9.313
10.85
3.130
7.33%
10.56%
95
27.68
Buyback yield%
6.76
6.73
5.58
5.13
6.55
7.30
9.92
9.57
7.15
8.37
4.80
8.37
6.95
65
1.574
D/E ratiox
0.973
1.051
1.145
1.180
1.395
1.538
1.843
2.022
1.986
2.183
0.148
1.986
1.466
50
8.432
Enterprise value¥M
26.12
28.79
31.13
31.70
35.91
40.22
41.18
46.28
46.32
45.52
10.41
4.85%
6.95%
47
8.713
LT debt¥M
16.79
17.54
20.01
20.39
22.45
24.98
26.11
25.76
25.99
28.34
14.74
4.77%
5.54%
64
Revenue
¥20.53M
5.88%
1.00×
Cost of revenue
¥11.99M
5.91%
1.00×
Operating expenses
¥4.851M
5.57%
0.97×
Goodwill & intangibles
17.68%
Spread over hurdle
42.30%