14.64
Revenue¥M
12.82
13.67
14.60
15.76
16.88
17.90
18.78
20.13
22.00
23.61
15.59
6.95%
6.95%
44
17.70
Revenue growth%
1.65
0.40
0.40
0.40
1.25
1.90
0.70
1.22
0.58
0.40
21.76
0.70
0.64
27
26.36
Gross margin%
26.22
26.49
27.91
30.36
31.03
32.99
34.45
33.11
34.74
36.00
2.36
34.45
32.01
12
12.32
Operating margin%
23.07
23.20
22.94
25.48
25.33
23.75
21.45
23.96
21.52
21.54
14.05
21.54
23.14
11
6.62
Net margin%
6.00
5.20
2.68
0.40
0.62
0.40
2.27
1.55
0.40
0.40
2.80
0.40
1.09
23
21.87
P/E ratio (avg)x
31.62
35.49
34.38
30.78
33.78
30.64
34.54
34.72
38.14
35.78
37.91
34.72
34.46
70
16.01
EV/EBITx
16.03
18.13
19.71
21.68
21.65
23.57
21.50
19.53
18.91
21.12
33.16
21.12
20.42
93
5.08
FCF yield (avg)%
8.03
8.95
8.19
11.00
12.17
12.63
15.30
17.50
19.94
18.73
15.81
17.50
12.40
81
16.82
FCF margin%
11.94
9.52
9.74
11.39
12.62
13.90
11.98
12.12
11.22
10.51
18.10
11.98
11.67
94
1.516
FCF / Net incomex
1.634
1.622
1.491
1.413
1.264
1.155
1.228
1.131
1.233
1.365
0.152
1.228
1.315
70
29.50
ROIC%
5.68
8.07
5.60
3.33
0.41
2.94
3.09
5.04
3.86
1.25
13.78
3.09
3.59
38
23.67
Return on equity%
28.07
26.49
26.71
25.48
27.18
28.90
29.97
27.07
28.23
27.50
11.55
28.23
27.34
89
3.59
Return on assets%
19.79
21.00
18.74
20.72
19.47
20.94
18.54
19.50
20.48
22.14
13.73
20.48
20.13
6
—
EPS¥
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.97%
4.85%
—
25.21
EPS growth%
9.72
9.83
9.26
10.51
13.11
15.06
12.55
10.65
8.12
8.73
10.77
10.65
10.17
36
—
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
—
(7.42%)
(5.87%)
—
—
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.15%
3.76%
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
—
(4.63%)
(2.66%)
—
17.94
Div yield (avg)%
26.79
29.10
26.29
29.26
27.03
28.24
30.53
28.69
27.95
27.44
26.23
28.24
28.09
38
21.11
Payout ratio%
22.41
21.96
19.09
17.53
19.60
20.19
19.08
16.65
16.82
15.18
23.73
16.82
19.08
84
1.404
Shares (diluted)B
1.070
1.063
1.152
1.199
1.087
1.076
1.078
0.964
0.892
0.953
1.382
(2.59%)
(1.14%)
23
18.03
Buyback yield%
24.77
24.16
26.25
23.71
26.69
24.15
24.58
21.61
18.68
20.94
10.23
21.61
24.15
75
0.882
D/E ratiox
1.017
0.974
1.001
1.097
1.240
1.370
1.495
1.690
1.616
1.589
0.615
1.589
1.305
93
17.39
Enterprise value¥M
14.43
13.77
14.08
14.71
17.23
18.32
18.13
19.31
22.72
23.92
10.71
6.78%
5.22%
46
12.47
LT debt¥M
6.201
6.039
6.792
6.900
7.465
8.543
7.990
7.780
7.901
7.830
8.702
0.96%
3.26%
22
Revenue
¥23.61M
6.95%
1.00×
Cost of revenue
¥16.53M
6.95%
1.00×
Operating expenses
¥4.204M
7.00%
1.01×
Goodwill & intangibles
13.80%