67.34
Revenue¥M
44.63
47.72
48.94
51.70
54.20
56.62
59.14
60.84
65.11
67.61
70.38
4.52%
4.85%
10
4.44
Revenue growth%
9.17
8.12
10.43
13.16
13.79
12.47
13.48
15.78
17.27
16.95
28.76
15.78
13.32
61
20.16
Gross margin%
16.72
17.33
14.65
16.89
19.83
20.15
21.06
21.64
22.82
20.12
10.03
21.06
19.97
67
25.80
Operating margin%
8.57
8.75
7.00
9.52
6.91
6.86
9.75
8.93
11.66
13.32
14.97
9.75
8.84
28
17.35
Net margin%
19.68
22.60
22.12
21.93
21.66
20.52
22.67
19.86
18.85
16.76
2.72
19.86
21.09
81
14.79
P/E ratio (avg)x
35.23
34.01
37.48
37.07
40.92
42.47
42.46
45.16
42.36
43.25
33.40
42.47
41.64
40
36.16
EV/EBITx
39.36
40.82
40.30
38.76
40.80
41.08
38.36
42.48
39.78
38.54
26.25
39.78
40.04
83
8.82
FCF yield (avg)%
8.39
6.15
8.80
7.51
7.15
8.56
5.78
7.32
8.22
8.15
2.77
8.15
7.83
9
17.10
FCF margin%
11.19
10.89
10.49
7.81
6.34
7.08
7.44
5.51
4.90
5.72
4.76
5.72
7.26
84
1.456
FCF / Net incomex
1.470
1.402
1.317
1.518
1.465
1.380
1.305
1.277
1.363
1.348
0.792
1.348
1.371
18
9.84
ROIC%
12.55
14.00
12.38
12.47
9.73
9.39
11.98
9.39
7.93
9.22
14.13
9.39
10.85
27
25.95
Return on equity%
24.68
26.51
26.02
24.81
26.65
28.55
28.43
30.94
29.87
27.63
11.07
28.55
27.14
13
19.30
Return on assets%
10.50
10.68
9.64
7.69
8.79
10.58
11.91
13.46
11.93
14.63
27.74
11.93
10.63
65
0.01
EPS¥
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.42%
5.67%
—
17.27
EPS growth%
11.91
10.33
8.35
6.14
6.55
6.46
6.94
6.18
3.23
2.93
9.26
6.18
6.51
19
0.01
Bookvalue per sh¥
—
—
0.01
—
—
—
—
—
—
—
0.01
(7.50%)
(4.76%)
—
0.01
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
4.33%
2.95%
—
0.01
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
0.01
1.04%
2.31%
—
17.35
Div yield (avg)%
19.67
22.22
20.14
17.25
19.45
18.25
15.89
16.09
17.09
18.47
15.65
17.09
18.36
40
13.49
Payout ratio%
8.29
8.03
6.30
9.19
7.05
8.07
6.83
5.39
2.51
0.40
2.51
5.39
6.94
79
2.038
Shares (diluted)B
3.204
3.268
3.204
3.141
3.133
2.839
2.781
2.829
3.062
2.875
2.050
(1.70%)
(0.58%)
58
2.78
Buyback yield%
3.16
4.12
3.44
1.63
0.40
0.40
0.40
1.77
2.11
0.40
8.05
0.40
1.70
29
1.568
D/E ratiox
1.282
1.283
1.470
1.665
1.637
1.594
1.695
1.649
1.881
2.020
0.335
1.695
1.643
77
54.12
Enterprise value¥M
78.34
84.36
89.24
95.20
93.73
92.42
106.2
113.2
114.4
129.2
76.75
6.62%
6.06%
7
39.28
LT debt¥M
32.12
32.20
30.78
34.61
32.72
37.46
40.59
40.13
39.19
42.15
79.06
5.19%
2.60%
35
Revenue
¥67.61M
4.85%
1.00×
Cost of revenue
¥46.83M
4.74%
0.99×
Operating expenses
¥8.676M
4.68%
0.98×
Goodwill & intangibles
17.96%