33.15
Revenue¥M
34.03
35.70
36.33
36.63
37.96
38.19
39.22
40.04
40.87
42.61
36.70
2.34%
2.31%
28
15.31
Revenue growth%
2.47
2.04
1.35
2.64
1.39
1.67
0.40
0.58
1.75
2.46
5.95
1.67
1.71
77
12.73
Gross margin%
14.55
15.93
18.34
15.68
14.89
13.19
15.34
15.54
13.05
15.25
8.23
15.25
15.29
33
9.46
Operating margin%
27.33
25.95
25.90
23.47
25.43
24.22
26.93
24.58
22.83
24.83
5.52
24.58
25.13
31
27.50
Net margin%
25.30
25.50
25.89
25.22
27.76
26.59
23.59
25.70
27.05
29.28
7.90
26.59
25.80
24
24.76
P/E ratio (avg)x
28.05
30.97
29.72
31.43
30.87
28.34
24.60
26.07
24.15
24.22
32.20
24.60
28.19
63
6.151
EV/EBITx
11.87
11.70
12.90
12.12
13.28
13.66
13.76
14.06
13.67
14.00
31.23
13.76
13.47
15
17.74
FCF yield (avg)%
20.17
19.16
16.59
17.65
16.18
14.14
12.28
12.86
14.17
14.87
26.01
14.14
15.52
10
28.32
FCF margin%
14.49
14.90
13.18
12.49
10.12
7.31
7.77
6.64
5.88
3.71
16.52
6.64
8.95
46
0.721
FCF / Net incomex
2.148
2.253
2.077
2.067
2.263
2.442
2.699
2.845
2.905
3.225
1.708
2.845
2.352
72
21.13
ROIC%
20.55
21.50
21.05
23.53
25.32
23.68
21.56
21.03
21.40
22.51
27.36
21.56
21.53
67
5.95
Return on equity%
23.81
24.33
22.44
23.27
22.03
24.40
24.80
25.17
24.67
27.15
26.58
24.80
24.37
55
2.40
Return on assets%
3.08
5.31
6.04
8.73
11.14
12.08
11.30
9.72
8.74
9.32
26.88
9.72
9.03
74
—
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.14%
0.63%
—
12.54
EPS growth%
20.57
21.56
20.21
21.48
19.29
16.41
16.47
15.14
13.54
13.66
14.48
15.14
17.88
79
0.01
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
—
(2.39%)
(3.08%)
—
0.01
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.66%
7.22%
—
0.01
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
0.01
(4.52%)
(5.45%)
—
4.87
Div yield (avg)%
1.75
1.89
0.40
0.40
1.44
3.18
0.63
0.40
1.57
0.40
24.08
0.63
1.03
54
2.61
Payout ratio%
21.35
19.81
21.85
21.94
24.76
25.95
24.27
22.04
22.45
23.89
15.13
23.89
22.25
11
2.297
Shares (diluted)B
2.173
2.056
1.803
1.606
1.593
1.499
1.528
1.461
1.370
1.465
2.236
(1.65%)
(4.79%)
39
21.62
Buyback yield%
5.00
4.89
2.31
1.25
0.40
0.40
0.40
2.09
1.96
0.82
27.39
0.82
1.60
50
1.367
D/E ratiox
2.175
2.110
2.357
2.675
2.990
3.088
3.405
3.197
3.224
3.618
1.725
3.224
3.039
48
20.09
Enterprise value¥M
21.94
21.31
24.40
23.71
23.84
23.80
27.73
30.15
29.17
29.37
34.98
4.26%
2.59%
20
7.921
LT debt¥M
13.50
12.29
12.54
11.26
10.58
10.81
10.91
11.00
9.878
8.750
25.65
(3.73%)
(3.51%)
19
Revenue
¥42.61M
2.31%
1.00×
Cost of revenue
¥29.83M
2.31%
1.00×
Operating expenses
¥9.067M
2.29%
1.00×
Goodwill & intangibles
17.29%