42.61
Revenue¥M
45.60
48.02
51.81
55.15
58.07
61.65
67.05
72.87
77.23
83.36
47.51
7.50%
7.07%
92
29.31
Revenue growth%
11.71
11.26
12.21
11.04
13.82
15.53
18.24
18.91
19.56
18.31
17.56
18.31
14.67
53
2.59
Gross margin%
7.00
6.22
8.51
7.19
8.89
9.14
11.90
13.24
14.61
13.13
29.49
13.13
9.02
85
19.79
Operating margin%
8.72
7.38
8.96
7.20
6.55
8.38
10.52
11.54
11.74
9.66
3.42
10.52
8.84
70
27.34
Net margin%
21.21
19.27
16.81
15.45
17.40
14.61
16.35
18.93
21.58
21.49
6.09
18.93
18.16
54
36.58
P/E ratio (avg)x
22.45
22.77
23.72
24.32
25.94
29.75
33.19
30.36
31.30
32.17
22.94
31.30
27.85
90
24.46
EV/EBITx
21.93
25.50
27.48
31.40
36.27
34.86
40.09
38.98
44.07
46.88
35.48
40.09
35.56
6
27.83
FCF yield (avg)%
30.76
31.78
30.27
32.82
33.68
35.62
37.61
39.07
41.91
41.21
11.51
39.07
34.65
56
14.32
FCF margin%
23.51
24.99
24.03
24.39
22.79
24.66
24.77
22.56
21.31
20.72
4.45
22.56
23.77
43
1.116
FCF / Net incomex
0.174
0.178
0.184
0.170
0.185
0.171
0.163
0.153
0.164
0.162
1.437
0.163
0.170
75
20.40
ROIC%
1.66
3.60
4.61
5.37
3.58
3.87
6.51
8.74
8.68
9.42
14.46
8.68
4.99
24
9.29
Return on equity%
13.61
15.07
14.41
14.15
15.49
15.09
14.10
13.47
14.79
16.47
11.15
14.79
14.60
10
10.29
Return on assets%
19.27
20.24
18.46
16.46
14.85
16.86
19.23
19.08
21.05
22.94
16.10
19.23
19.15
27
—
EPS¥
—
—
—
—
—
—
—
—
—
—
—
(4.99%)
(6.67%)
—
15.76
EPS growth%
20.03
22.23
25.22
26.04
28.06
28.19
29.23
29.90
28.34
28.08
13.87
28.34
28.07
86
0.01
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
0.01
(5.70%)
(2.34%)
—
0.01
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
10.36%
8.61%
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
—
2.76%
2.97%
—
18.01
Div yield (avg)%
26.15
28.50
26.16
26.04
25.18
25.44
23.03
20.55
23.41
24.83
8.47
23.41
25.31
79
10.08
Payout ratio%
13.38
10.62
10.30
7.44
7.43
6.21
5.71
2.87
0.40
0.40
22.10
2.87
6.82
59
1.469
Shares (diluted)B
2.369
2.195
2.254
2.256
2.213
2.014
1.989
1.893
1.739
1.887
1.456
(3.13%)
(1.64%)
39
12.22
Buyback yield%
21.71
22.08
20.88
23.37
22.82
20.12
21.98
23.13
21.54
18.85
2.70
21.54
21.85
81
0.711
D/E ratiox
0.900
1.035
1.052
1.223
1.286
1.317
1.348
1.327
1.473
1.585
1.380
1.348
1.301
64
31.63
Enterprise value¥M
7.703
7.587
7.566
8.605
9.668
8.775
9.771
10.84
11.89
12.78
12.89
5.74%
5.17%
7
24.56
LT debt¥M
19.78
20.99
22.31
22.06
25.04
29.71
34.94
36.77
37.09
38.75
11.51
9.12%
6.86%
70
Revenue
¥83.36M
7.07%
1.00×
Cost of revenue
¥47.28M
6.83%
0.98×
Operating expenses
¥14.19M
6.98%
0.99×