17.59
Revenue¥M
53.64
54.66
56.63
57.71
60.02
60.38
62.23
62.21
63.94
66.17
19.22
1.97%
2.14%
52
27.04
Revenue growth%
11.04
13.24
12.74
10.07
12.17
12.65
12.03
10.07
7.50
9.70
25.93
10.07
11.54
28
4.69
Gross margin%
11.38
11.49
11.49
9.22
9.16
11.52
11.48
14.35
12.92
11.75
8.12
11.75
11.49
58
23.79
Operating margin%
7.96
9.78
8.79
9.00
8.84
9.03
10.59
9.62
6.90
5.04
10.42
9.03
8.92
69
20.15
Net margin%
11.23
10.42
11.78
10.60
10.95
8.71
10.92
10.92
13.02
15.68
9.45
10.92
10.94
93
35.57
P/E ratio (avg)x
10.78
11.03
11.05
12.03
13.30
12.10
13.68
14.38
14.27
14.05
37.11
14.05
12.70
49
24.78
EV/EBITx
20.52
22.35
23.43
23.13
22.66
20.74
19.13
19.76
18.51
17.11
27.95
19.13
20.63
32
18.48
FCF yield (avg)%
16.32
15.05
18.01
20.53
20.16
19.13
20.62
22.35
21.35
21.80
26.64
21.35
20.34
22
4.87
FCF margin%
33.80
35.54
34.67
36.05
35.00
36.49
38.27
38.11
39.59
38.79
22.19
38.27
36.27
19
1.754
FCF / Net incomex
0.165
0.171
0.175
0.187
0.179
0.174
0.156
0.166
0.153
0.154
0.575
0.156
0.168
76
8.79
ROIC%
7.85
9.96
9.12
7.30
5.59
7.27
9.52
8.33
5.71
6.14
22.51
7.27
7.58
34
29.07
Return on equity%
8.47
6.11
8.86
11.46
8.68
11.47
9.88
9.13
10.77
8.88
2.62
9.88
9.01
55
3.06
Return on assets%
26.21
24.39
26.97
26.82
26.01
23.69
24.87
25.74
24.91
22.57
23.16
24.87
25.33
41
0.02
EPS¥
0.06
0.07
0.08
0.08
0.08
0.09
0.10
0.11
0.13
0.13
0.02
9.53%
8.26%
—
2.22
EPS growth%
7.21
6.07
3.75
4.17
1.36
2.20
3.19
3.06
5.05
4.75
19.33
3.19
3.96
30
0.06
Bookvalue per sh¥
0.05
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.02
3.25%
3.89%
—
0.06
FCF per share¥
0.02
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
4.84%
8.89%
—
0.05
Dividend per sh¥
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
2.85%
(1.85%)
—
18.12
Div yield (avg)%
10.10
11.54
13.44
15.39
14.98
14.34
16.81
14.55
17.20
16.13
9.49
16.13
14.77
86
25.64
Payout ratio%
22.55
24.78
27.11
29.24
30.80
33.10
33.96
31.99
31.70
31.67
29.64
31.99
31.23
35
0.615
Shares (diluted)B
0.911
1.010
1.055
1.114
1.083
1.020
1.087
1.144
1.090
1.032
0.593
(0.95%)
2.00%
39
3.37
Buyback yield%
26.10
29.07
28.33
27.61
29.22
28.73
27.63
25.88
25.01
26.47
18.15
26.47
27.62
36
1.271
D/E ratiox
1.125
1.234
1.437
1.556
1.669
1.926
1.919
1.999
2.369
2.313
0.848
1.999
1.794
17
33.40
Enterprise value¥M
6.744
7.118
6.503
6.549
6.597
6.755
6.477
5.863
5.177
5.151
58.06
(4.83%)
(3.22%)
24
38.65
LT debt¥M
36.01
39.83
38.39
40.12
38.13
41.90
42.68
44.17
48.86
52.88
14.43
6.76%
4.97%
54
Revenue
¥66.17M
2.14%
1.00×
Cost of revenue
¥41.69M
2.17%
1.00×
Operating expenses
¥6.498M
1.39%
0.93×
Goodwill & intangibles
18.95%