14.15
Revenue¥M
16.23
17.76
19.40
21.22
22.77
24.04
26.09
27.98
30.57
32.78
15.81
7.55%
8.01%
67
20.10
Revenue growth%
15.82
14.01
16.17
16.30
14.00
11.32
13.01
13.07
12.55
12.07
23.48
12.55
13.54
61
26.82
Gross margin%
6.09
5.27
6.00
7.28
6.83
7.61
7.75
10.30
7.42
7.17
23.45
7.61
7.23
43
12.82
Operating margin%
25.70
25.20
27.08
24.75
22.54
19.60
20.93
17.98
16.75
15.56
11.28
17.98
21.74
11
6.09
Net margin%
15.19
16.85
14.59
13.92
16.26
18.47
17.25
15.79
14.01
14.63
23.68
15.79
15.49
74
32.24
P/E ratio (avg)x
41.14
40.59
44.52
45.55
43.92
46.27
52.13
56.09
58.48
59.42
35.09
56.09
45.91
36
32.28
EV/EBITx
35.32
37.56
37.83
44.36
52.87
58.93
60.91
71.12
71.58
72.30
25.86
71.12
55.90
50
28.81
FCF yield (avg)%
15.51
15.74
15.41
14.28
14.41
16.43
13.45
15.50
18.10
16.53
28.35
16.43
15.50
44
28.35
FCF margin%
5.55
7.98
8.81
10.27
8.50
8.00
9.31
10.37
10.17
10.40
26.67
10.17
9.06
48
0.191
FCF / Net incomex
0.202
0.184
0.177
0.187
0.193
0.192
0.213
0.238
0.218
0.220
1.446
0.218
0.197
46
9.45
ROIC%
7.01
9.48
7.82
8.41
10.71
12.31
15.16
16.83
19.71
17.96
2.98
16.83
11.51
6
11.68
Return on equity%
16.96
18.34
15.54
12.57
13.32
14.46
12.38
12.23
13.01
11.50
16.77
12.38
13.16
74
28.76
Return on assets%
30.70
29.93
31.60
31.71
34.58
32.44
31.23
29.86
27.76
29.44
3.07
29.86
30.97
86
—
EPS¥
—
—
—
—
—
—
—
—
—
—
—
0.25%
(3.28%)
—
22.21
EPS growth%
28.73
31.21
30.46
33.02
35.27
34.13
32.76
30.09
27.48
30.40
4.41
30.40
30.84
23
—
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
—
7.51%
6.61%
—
—
FCF per share¥
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.67%
5.27%
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
—
3.48%
2.03%
—
10.20
Div yield (avg)%
16.11
16.06
19.04
19.45
16.69
19.02
17.59
18.15
18.96
20.44
13.00
18.96
18.55
11
20.49
Payout ratio%
16.44
17.03
14.44
14.15
15.47
13.77
15.76
14.91
14.47
14.66
10.57
14.66
14.78
6
3.485
Shares (diluted)B
3.800
3.649
4.062
4.576
4.608
4.687
4.385
4.641
5.038
5.391
3.422
3.19%
3.87%
86
22.15
Buyback yield%
18.95
18.71
21.01
24.01
21.53
22.01
19.73
21.03
21.69
18.83
17.86
21.03
21.02
72
0.502
D/E ratiox
0.727
0.807
0.835
0.956
1.066
1.240
1.408
1.439
1.680
1.825
0.164
1.439
1.153
9
24.22
Enterprise value¥M
40.47
41.51
42.39
46.50
49.97
59.14
69.09
81.50
84.00
84.88
3.244
11.18%
9.23%
84
15.92
LT debt¥M
8.574
8.011
7.530
8.156
9.080
10.33
10.77
11.18
10.56
10.30
9.971
2.55%
2.13%
54
Revenue
¥32.78M
8.01%
1.00×
Cost of revenue
¥21.66M
8.00%
1.00×
Operating expenses
¥4.059M
8.01%
1.00×
Goodwill & intangibles
17.71%