6.499
Revenue¥M
25.86
26.77
27.22
27.47
27.20
26.98
27.68
28.51
28.53
28.69
7.278
1.07%
1.16%
70
7.86
Revenue growth%
27.27
25.42
28.34
28.18
30.69
30.01
29.16
29.23
28.45
27.21
6.21
29.16
28.39
27
27.84
Gross margin%
7.75
10.37
11.04
8.89
9.48
10.55
10.39
12.90
13.17
13.54
2.33
12.90
10.47
75
19.87
Operating margin%
25.80
27.05
29.91
27.21
25.30
24.15
25.77
24.45
24.85
22.77
28.01
24.45
25.53
35
21.03
Net margin%
22.90
22.27
20.54
18.85
18.88
15.95
14.78
15.99
15.17
12.49
11.72
15.17
17.42
89
35.02
P/E ratio (avg)x
19.95
17.57
15.13
14.34
14.78
14.65
14.01
15.13
13.33
13.71
12.21
14.01
14.71
46
16.79
EV/EBITx
21.73
19.72
19.85
19.33
19.10
16.20
16.16
16.34
16.81
17.99
32.14
16.34
18.54
63
19.87
FCF yield (avg)%
7.50
7.92
10.89
8.30
5.98
5.39
7.65
9.46
12.10
9.73
2.52
9.46
8.11
76
13.91
FCF margin%
23.42
25.57
27.27
26.35
25.44
24.44
23.51
23.47
20.58
20.62
12.82
23.47
23.98
78
1.216
FCF / Net incomex
1.371
1.281
1.167
1.340
1.236
1.399
1.493
1.464
1.594
1.615
0.756
1.493
1.385
80
29.50
ROIC%
3.86
2.83
5.76
4.41
6.36
9.09
9.16
7.04
7.35
6.60
13.41
7.35
6.48
76
26.78
Return on equity%
12.22
10.32
12.13
13.86
14.91
13.09
13.15
12.26
14.39
15.66
16.26
13.15
13.12
79
10.49
Return on assets%
31.66
34.45
33.01
35.83
35.25
37.15
39.97
37.60
39.69
40.05
7.10
39.69
36.49
82
0.02
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
3.83%
1.71%
—
9.30
EPS growth%
18.40
17.46
18.75
20.84
21.62
19.30
20.11
21.46
21.30
19.29
12.81
20.11
19.70
61
0.01
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.61%
1.26%
—
0.02
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
(8.61%)
(6.12%)
—
0.02
Dividend per sh¥
0.04
0.05
0.06
0.06
0.06
0.07
0.08
0.09
0.09
0.11
0.01
11.28%
10.99%
—
29.17
Div yield (avg)%
30.66
28.77
27.82
28.47
31.06
30.05
28.53
28.82
31.48
33.96
15.25
30.05
29.44
40
7.11
Payout ratio%
9.64
11.73
10.29
11.66
14.15
16.68
18.09
19.71
19.55
18.01
16.15
18.09
15.42
47
1.395
Shares (diluted)B
1.295
1.160
1.229
1.294
1.356
1.427
1.576
1.465
1.589
1.648
1.379
3.98%
3.36%
22
5.35
Buyback yield%
3.47
6.22
8.47
11.27
12.46
14.33
12.56
12.10
14.64
15.71
4.24
14.33
12.28
51
0.171
D/E ratiox
0.120
0.133
0.125
0.128
0.133
0.141
0.143
0.155
0.144
0.157
0.474
0.144
0.137
51
9.037
Enterprise value¥M
8.962
10.75
11.12
13.13
14.56
15.01
15.02
18.27
20.13
23.44
8.178
9.99%
11.66%
36
26.21
LT debt¥M
30.60
30.23
32.89
31.39
34.47
37.88
41.12
42.72
39.19
41.54
29.69
3.80%
4.08%
42
Revenue
¥28.69M
1.16%
1.00×
Cost of revenue
¥19.85M
1.23%
1.01×
Operating expenses
¥5.792M
1.23%
1.01×
Goodwill & intangibles
19.17%