26.97
Revenue¥M
60.64
61.18
62.24
62.82
65.49
68.50
69.96
69.84
71.02
72.90
29.01
2.16%
2.26%
90
3.15
Revenue growth%
34.90
32.95
32.13
34.16
34.16
32.38
32.87
33.52
32.04
31.38
15.87
32.38
32.91
42
20.39
Gross margin%
10.60
12.92
10.96
9.45
11.77
9.52
10.98
8.61
6.40
4.85
7.94
8.61
10.06
51
19.90
Operating margin%
21.70
22.63
25.27
27.50
27.13
24.83
27.45
28.33
29.28
31.29
22.24
28.33
27.29
46
25.83
Net margin%
25.50
26.16
25.04
24.49
21.53
24.46
26.14
27.51
29.45
32.25
18.16
27.51
25.82
27
14.35
P/E ratio (avg)x
32.58
33.41
36.07
36.49
43.14
52.05
61.41
70.18
78.06
85.67
34.18
70.18
47.59
92
27.66
EV/EBITx
30.42
30.42
26.49
27.83
27.79
24.09
25.09
23.15
24.08
25.16
21.67
24.09
25.82
62
11.64
FCF yield (avg)%
2.60
3.03
1.39
0.40
2.31
1.95
2.55
5.48
4.98
7.20
14.96
4.98
2.58
28
2.21
FCF margin%
18.58
18.57
18.17
20.16
22.95
23.89
25.96
24.82
24.37
25.89
13.43
24.82
23.42
91
0.342
FCF / Net incomex
1.884
2.050
2.017
2.350
2.715
3.017
3.075
3.452
3.613
4.196
0.154
3.452
2.866
64
15.59
ROIC%
0.81
3.37
2.84
2.77
5.15
6.06
6.83
7.60
9.41
8.49
18.59
7.60
5.61
35
7.47
Return on equity%
21.59
24.24
22.07
19.15
17.31
14.98
13.39
12.52
11.41
12.90
4.28
12.90
16.15
18
12.95
Return on assets%
30.38
33.33
34.95
37.93
36.67
38.51
39.72
37.80
36.24
35.47
29.41
37.80
36.46
17
0.03
EPS¥
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
7.87%
7.83%
—
19.65
EPS growth%
22.49
20.38
17.92
16.63
18.24
17.85
15.26
14.33
13.09
12.11
25.45
14.33
17.24
7
0.02
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.03
10.49%
4.36%
—
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
0.03
1.27%
(0.23%)
—
0.03
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.05
0.01
13.85%
13.43%
—
17.86
Div yield (avg)%
27.62
29.43
29.13
30.71
27.79
25.69
26.91
24.37
21.78
24.14
23.00
24.37
27.26
13
25.37
Payout ratio%
19.60
22.05
24.44
22.19
25.16
27.24
26.78
25.05
27.15
25.75
21.92
26.78
25.10
67
0.783
Shares (diluted)B
0.925
0.951
1.011
1.109
1.105
1.127
1.212
1.258
1.319
1.522
0.788
6.61%
4.74%
61
16.72
Buyback yield%
3.73
3.47
3.89
1.14
1.94
2.27
1.43
1.75
0.40
3.05
12.33
1.75
2.10
65
1.512
D/E ratiox
0.575
0.641
0.700
0.749
0.711
0.775
0.735
0.787
0.866
0.943
0.194
0.787
0.742
48
58.86
Enterprise value¥M
69.08
69.54
77.14
79.15
78.86
76.86
69.59
62.75
65.29
74.15
56.33
(1.23%)
1.65%
7
8.267
LT debt¥M
34.88
36.05
39.59
39.89
47.03
48.22
54.43
53.89
54.67
59.75
8.534
4.91%
5.66%
8
Revenue
¥72.90M
2.26%
1.00×
Cost of revenue
¥51.03M
2.26%
1.00×
Operating expenses
¥10.47M
1.60%
0.94×
Cash and investments
17.37%