41.26
Revenue¥M
37.30
40.26
43.91
47.15
52.39
57.46
63.26
68.19
73.50
78.70
45.55
8.48%
8.46%
46
18.76
Revenue growth%
21.83
22.10
24.33
25.16
26.24
23.33
22.74
20.95
23.91
23.41
5.30
23.33
23.37
15
20.15
Gross margin%
16.10
15.05
13.17
10.96
9.13
6.57
9.03
6.38
3.92
2.68
14.33
6.38
9.08
50
20.52
Operating margin%
4.09
4.33
5.29
3.42
3.48
3.80
1.74
3.24
5.29
8.07
9.38
3.80
3.94
59
22.08
Net margin%
14.22
14.82
15.46
17.87
15.76
12.86
14.78
13.15
14.71
16.10
26.92
14.71
14.80
83
7.004
P/E ratio (avg)x
29.98
34.76
36.44
41.15
44.91
43.01
43.67
46.09
45.67
43.43
13.66
43.67
43.22
16
32.41
EV/EBITx
9.275
10.03
10.15
9.856
10.28
8.803
9.058
8.629
7.449
7.677
36.18
8.629
9.166
68
25.16
FCF yield (avg)%
7.29
7.69
7.29
5.89
8.18
8.16
10.95
11.09
8.88
10.99
4.83
10.95
8.17
9
7.97
FCF margin%
4.01
2.66
0.40
0.40
0.40
2.37
2.16
2.65
4.56
7.47
18.82
2.65
2.51
9
1.333
FCF / Net incomex
0.781
0.820
0.891
0.823
0.834
0.842
0.819
0.761
0.734
0.808
1.018
0.808
0.820
71
11.79
ROIC%
17.21
19.02
16.08
16.41
15.77
16.66
13.99
14.68
12.18
9.78
4.73
13.99
15.93
64
5.10
Return on equity%
10.56
13.08
14.12
14.65
15.87
16.59
17.22
17.62
14.77
17.00
11.99
17.00
15.32
48
2.69
Return on assets%
3.24
2.88
1.21
0.92
1.64
3.50
6.43
7.87
6.03
6.90
7.44
6.43
3.37
81
0.12
EPS¥
0.21
0.23
0.22
0.22
0.25
0.26
0.28
0.29
0.30
0.30
0.13
4.08%
3.87%
—
22.84
EPS growth%
5.93
3.14
0.71
1.16
3.31
5.17
5.09
4.78
4.80
3.80
5.48
4.80
4.29
95
0.10
Bookvalue per sh¥
0.26
0.27
0.25
0.24
0.24
0.23
0.23
0.25
0.22
0.23
0.09
(0.88%)
(0.52%)
—
0.20
FCF per share¥
0.07
0.08
0.08
0.08
0.09
0.10
0.10
0.12
0.14
0.16
0.20
12.95%
8.67%
—
0.08
Dividend per sh¥
0.29
0.33
0.37
0.38
0.38
0.45
0.52
0.50
0.54
0.63
0.13
10.80%
9.13%
—
26.06
Div yield (avg)%
5.93
8.34
9.73
11.65
10.01
11.88
11.76
14.15
14.83
12.73
2.32
12.73
11.71
58
25.23
Payout ratio%
22.15
22.54
24.35
26.94
28.77
27.89
28.11
27.07
27.63
25.73
28.08
27.63
27.01
75
215.6
Shares (diluted)M
437.7
509.8
598.7
656.6
707.5
695.6
822.2
874.0
941.6
996.0
211.0
7.08%
10.45%
45
5.34
Buyback yield%
10.44
12.64
13.82
14.10
13.43
16.11
16.73
19.47
18.96
17.63
20.67
17.63
15.10
84
1.210
D/E ratiox
0.328
0.334
0.349
0.363
0.407
0.438
0.415
0.394
0.392
0.415
1.458
0.415
0.393
93
51.10
Enterprise value¥M
43.98
42.26
40.10
38.26
42.56
43.60
45.59
44.23
44.50
51.98
51.35
4.08%
2.00%
29
19.98
LT debt¥M
21.93
22.01
24.38
25.05
24.35
28.71
31.46
34.11
35.90
38.11
44.02
9.37%
5.31%
52
Revenue
¥78.70M
8.46%
1.00×
Cost of revenue
¥40.01M
8.68%
1.02×
Operating expenses
¥16.07M
8.28%
0.98×
Goodwill & intangibles
19.40%