34.94
Revenue¥M
31.18
32.97
34.45
35.90
36.96
37.47
37.99
38.55
39.55
40.96
35.81
2.07%
3.02%
40
24.86
Revenue growth%
12.64
14.75
14.40
12.69
10.09
13.08
15.33
18.13
19.64
19.20
4.92
18.13
14.58
53
15.17
Gross margin%
21.03
18.41
16.50
16.42
14.77
11.77
12.36
10.73
10.05
12.17
26.19
11.77
13.56
50
15.48
Operating margin%
25.39
23.47
23.29
26.12
28.98
31.68
29.64
28.06
29.44
26.53
27.32
29.44
27.29
81
17.67
Net margin%
32.89
33.09
35.91
34.31
36.44
34.09
35.47
35.27
33.21
35.94
29.17
35.27
34.79
69
17.61
P/E ratio (avg)x
51.85
59.66
62.90
64.40
67.20
69.63
78.29
77.82
83.46
88.68
12.87
78.29
68.42
95
20.68
EV/EBITx
36.28
38.30
42.17
40.55
41.56
43.11
42.52
38.57
38.20
42.51
36.47
42.51
41.05
83
13.50
FCF yield (avg)%
24.17
21.60
18.68
17.46
19.74
19.35
21.68
23.99
21.25
24.16
18.11
21.68
21.42
84
21.83
FCF margin%
11.96
12.28
12.80
10.85
12.24
12.36
15.07
15.08
13.43
12.54
29.78
13.43
12.45
62
0.474
FCF / Net incomex
0.413
0.426
0.472
0.463
0.535
0.615
0.724
0.830
0.846
1.001
0.187
0.830
0.575
33
19.28
ROIC%
13.19
15.14
15.10
16.59
16.29
18.07
18.64
15.89
14.67
12.97
3.33
15.89
15.52
41
15.16
Return on equity%
12.90
13.54
15.92
14.54
17.08
18.81
18.93
19.95
18.19
18.96
4.72
18.93
17.63
46
4.14
Return on assets%
11.14
9.37
9.11
8.44
7.53
7.49
9.47
6.73
6.49
8.72
12.75
7.49
8.58
66
0.01
EPS¥
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.08
0.09
0.11
0.01
11.20%
12.41%
—
18.48
EPS growth%
3.88
5.09
2.27
2.53
2.00
1.66
1.41
0.44
1.58
0.40
16.70
1.41
1.83
46
0.03
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.31%
0.54%
—
0.02
FCF per share¥
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.02
10.04%
9.34%
—
0.02
Dividend per sh¥
0.04
0.04
0.04
0.04
0.04
0.05
0.06
0.07
0.07
0.08
0.03
14.45%
9.45%
—
12.00
Div yield (avg)%
1.94
3.95
5.96
8.18
8.70
8.76
10.68
11.27
11.48
11.02
10.88
11.02
8.73
64
29.18
Payout ratio%
15.14
17.00
17.43
15.19
17.40
19.35
21.16
22.32
23.89
25.69
21.26
22.32
18.39
20
488.5
Shares (diluted)M
680.1
651.4
650.7
732.0
775.3
865.7
800.4
753.2
858.1
855.2
496.9
1.98%
3.56%
46
12.59
Buyback yield%
29.06
28.36
28.75
26.20
27.81
28.79
28.75
26.90
25.45
24.92
3.06
26.90
28.09
29
0.532
D/E ratiox
0.143
0.147
0.144
0.145
0.142
0.143
0.154
0.146
0.135
0.126
1.283
0.143
0.143
60
7.307
Enterprise value¥M
24.12
26.11
25.70
25.71
28.25
29.36
32.47
30.67
30.09
31.80
22.42
2.40%
1.80%
19
8.158
LT debt¥M
41.94
48.32
45.27
42.06
47.43
51.36
47.81
54.63
61.09
60.78
16.42
5.08%
4.27%
36
Revenue
¥40.96M
3.02%
1.00×
Cost of revenue
¥24.32M
3.22%
1.02×
Operating expenses
¥4.599M
2.44%
0.94×
Cash and investments
17.29%