10.35
Revenue¥M
14.18
14.71
15.26
15.66
15.84
15.96
16.35
16.80
16.98
10.96
12.95
1.63%
1.95%
27
28.24
Revenue growth%
23.08
22.57
19.89
22.70
24.24
24.55
24.89
24.49
22.87
13.21
29.49
24.49
22.98
40
5.55
Gross margin%
1.89
0.40
1.04
0.95
2.87
2.28
3.49
0.87
0.40
18.90
6.44
2.28
0.99
14
21.28
Operating margin%
25.12
27.94
28.52
30.97
30.04
31.39
32.60
35.15
36.69
29.26
25.55
32.60
30.51
38
19.89
Net margin%
30.37
29.13
28.47
29.26
28.76
27.79
27.05
29.03
28.66
16.98
18.70
28.66
28.90
70
33.74
P/E ratio (avg)x
22.41
22.90
22.82
23.00
24.23
27.97
28.47
32.76
30.98
11.07
10.17
28.47
23.62
86
15.85
EV/EBITx
9.863
9.424
9.121
10.54
12.28
12.58
14.10
13.48
13.94
36.53
32.39
13.48
11.41
59
26.91
FCF yield (avg)%
6.48
5.49
3.77
5.06
6.58
8.01
6.34
8.53
8.49
8.92
4.46
8.01
6.41
73
9.27
FCF margin%
20.79
19.71
18.00
19.61
19.73
17.09
18.38
18.01
19.93
16.16
12.88
18.38
19.66
7
0.551
FCF / Net incomex
1.244
1.300
1.503
1.501
1.694
1.657
1.799
1.817
2.073
1.629
1.076
1.799
1.580
42
8.30
ROIC%
29.35
28.44
27.51
27.21
27.51
28.76
30.67
30.81
30.16
29.92
2.25
30.16
28.60
51
9.51
Return on equity%
26.31
28.83
29.45
28.50
25.78
28.54
29.18
31.27
28.57
18.11
7.79
28.57
28.55
70
8.33
Return on assets%
26.45
23.89
21.30
19.73
21.83
18.92
19.52
17.03
15.37
20.17
13.72
18.92
20.52
62
0.01
EPS¥
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.01
0.01
(13.33%)
(6.79%)
—
25.73
EPS growth%
12.91
14.92
17.41
20.24
19.67
18.79
19.61
21.79
19.99
17.86
6.39
19.67
19.20
63
0.04
Bookvalue per sh¥
0.09
0.10
0.12
0.12
0.13
0.14
0.16
0.19
0.21
0.03
0.01
11.60%
12.96%
—
0.03
FCF per share¥
0.02
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.06
0.01
0.04
10.15%
11.43%
—
0.03
Dividend per sh¥
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.07
0.03
0.03
5.06%
3.44%
—
4.85
Div yield (avg)%
15.72
14.06
11.35
9.38
10.67
9.16
9.26
10.38
8.04
15.21
9.02
9.26
10.52
49
22.13
Payout ratio%
8.43
6.41
6.02
8.36
11.07
11.83
9.86
7.32
5.28
27.00
24.50
9.86
7.84
57
302.9
Shares (diluted)M
252.5
269.5
263.2
269.9
260.2
264.0
280.9
292.8
314.7
316.1
305.0
3.12%
1.39%
85
20.36
Buyback yield%
14.55
15.02
14.92
14.45
14.79
13.18
10.99
9.15
10.12
12.34
4.12
10.99
14.50
93
0.959
D/E ratiox
0.815
0.872
0.807
0.908
0.853
0.961
1.026
1.155
1.262
0.861
1.209
1.026
0.894
67
2.487
Enterprise value¥M
9.108
7.828
7.749
6.805
6.121
5.810
5.432
4.863
4.143
10.49
2.696
(9.45%)
(9.80%)
64
2.624
LT debt¥M
9.975
10.01
9.775
11.10
12.30
12.29
13.01
14.36
15.04
5.811
9.660
6.27%
5.41%
38
Revenue
¥16.98M
1.95%
1.00×
Cost of revenue
¥10.19M
2.00%
1.01×
Operating expenses
¥4.167M
2.18%
1.02×
Spread over hurdle
14.11%