121.9
Revenue¥M
91.73
96.83
102.7
107.8
112.4
116.2
124.1
128.2
132.8
125.3
137.9
4.25%
4.57%
7
19.63
Revenue growth%
23.19
22.95
24.13
26.60
26.26
27.68
28.39
31.08
32.69
24.21
13.77
28.39
26.43
72
24.69
Gross margin%
23.88
22.53
19.62
19.94
21.83
24.71
25.59
24.46
25.93
10.38
5.23
24.71
24.17
80
2.47
Operating margin%
19.66
22.50
21.76
23.90
21.29
20.38
18.41
18.40
16.28
10.45
6.04
18.41
20.02
33
17.38
Net margin%
12.26
10.15
10.77
12.59
15.16
13.53
13.20
11.23
10.97
4.84
28.18
13.20
12.42
28
28.42
P/E ratio (avg)x
38.20
34.39
36.00
38.90
40.49
37.94
39.46
37.74
38.22
7.179
12.22
38.22
38.07
64
9.318
EV/EBITx
10.40
9.659
10.28
9.483
9.364
9.202
9.461
10.28
9.689
36.85
29.23
9.461
9.674
23
22.96
FCF yield (avg)%
18.51
19.46
18.02
15.09
14.69
15.99
14.41
14.03
11.98
22.58
17.11
14.41
15.54
61
15.04
FCF margin%
4.45
4.49
4.89
2.87
0.40
1.58
3.90
4.92
7.05
19.11
29.24
3.90
4.17
65
1.321
FCF / Net incomex
1.915
2.103
2.123
2.098
2.399
2.761
2.889
3.127
2.899
0.706
0.151
2.889
2.261
13
7.95
ROIC%
22.16
19.42
20.92
19.42
18.54
19.55
20.13
20.48
20.58
22.77
26.93
20.13
20.31
90
2.87
Return on equity%
32.21
34.65
35.74
36.73
38.23
35.88
38.86
37.09
37.65
11.29
6.41
37.65
36.30
88
24.95
Return on assets%
2.95
2.62
5.16
7.25
8.44
8.59
8.82
7.29
7.20
23.40
10.59
8.44
7.22
35
0.02
EPS¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.02
0.02
0.21%
0.41%
—
7.42
EPS growth%
8.64
9.86
11.49
9.00
8.37
6.28
6.70
9.62
7.56
26.58
2.01
7.56
8.82
75
0.02
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.04
0.04
0.03
0.02
4.19%
4.12%
—
0.03
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(0.30%)
(0.25%)
—
0.02
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
0.01
6.04%
4.82%
—
19.84
Div yield (avg)%
3.81
3.04
3.98
3.92
2.78
3.14
3.64
3.88
2.24
16.10
7.29
3.14
3.73
12
20.50
Payout ratio%
2.61
5.37
6.35
9.31
9.64
10.87
13.65
15.31
12.85
19.62
26.96
12.85
9.48
69
3.160
Shares (diluted)B
5.056
4.819
5.551
5.680
6.312
6.703
6.460
6.844
6.987
2.994
3.110
4.23%
4.06%
75
11.41
Buyback yield%
6.63
7.14
4.89
5.04
4.77
7.13
6.69
4.61
1.99
17.36
23.64
4.77
5.83
74
1.005
D/E ratiox
1.368
1.526
1.812
1.881
1.895
2.085
2.493
2.924
2.892
1.143
0.732
2.493
1.888
65
71.57
Enterprise value¥M
142.1
143.8
155.0
174.3
183.7
196.5
227.3
260.2
307.8
14.85
80.30
12.05%
9.09%
85
16.28
LT debt¥M
118.9
128.0
124.4
127.5
121.7
119.8
123.7
133.1
132.3
76.23
153.3
0.74%
0.24%
32
Revenue
¥132.8M
4.57%
1.00×
Cost of revenue
¥90.60M
4.83%
1.03×
Operating expenses
¥15.91M
3.38%
0.89×
Cash and investments
16.30%