22.84
Revenue¥M
28.87
28.50
28.78
29.29
29.30
29.97
29.72
29.86
30.23
30.63
24.79
0.89%
0.71%
59
19.58
Revenue growth%
22.58
24.13
21.97
21.07
22.66
23.85
25.41
27.57
26.06
28.11
23.07
26.06
23.99
78
18.71
Gross margin%
25.16
23.27
24.79
23.28
24.76
24.29
21.90
22.58
23.85
26.49
18.26
23.85
24.07
49
20.76
Operating margin%
22.36
25.34
24.84
23.72
24.56
21.58
19.62
17.58
19.06
20.07
29.29
19.62
21.97
94
10.44
Net margin%
9.90
7.09
6.51
5.33
4.56
4.83
6.69
6.57
4.15
3.60
29.81
4.83
5.92
92
18.73
P/E ratio (avg)x
21.28
20.96
19.05
20.56
20.13
22.18
23.75
24.61
23.79
21.43
15.81
23.75
21.35
10
31.87
EV/EBITx
8.991
7.787
7.786
7.488
7.443
8.004
7.589
7.501
6.450
6.603
19.84
7.501
7.545
71
11.83
FCF yield (avg)%
24.67
22.14
21.33
24.29
23.07
25.92
26.95
25.01
23.91
25.55
2.00
25.55
24.48
57
15.36
FCF margin%
8.99
6.55
7.74
7.06
6.21
7.83
8.52
9.24
10.61
10.29
10.03
9.24
8.18
47
0.827
FCF / Net incomex
2.505
2.603
2.666
3.001
3.468
3.787
3.619
3.689
4.265
4.777
0.731
3.787
3.544
30
21.36
ROIC%
2.28
0.40
0.40
0.40
0.40
2.29
0.40
0.40
1.24
0.40
29.85
0.40
0.40
54
8.16
Return on equity%
24.79
22.59
23.96
22.21
21.19
21.04
20.82
20.97
23.34
23.75
27.99
21.04
22.40
31
24.17
Return on assets%
28.70
25.72
26.50
26.15
25.17
26.94
24.64
26.76
24.79
23.99
6.29
24.79
25.93
66
0.01
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.03%
4.63%
—
9.84
EPS growth%
20.01
17.19
17.87
19.78
22.31
20.90
20.97
19.93
19.21
19.16
15.73
19.93
19.85
8
0.02
Bookvalue per sh¥
0.01
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.02
(4.84%)
(0.71%)
—
0.02
FCF per share¥
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.02
2.13%
4.31%
—
0.02
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.43%
6.25%
—
2.64
Div yield (avg)%
20.35
23.04
23.82
22.45
23.40
23.01
21.98
20.75
22.26
21.93
27.60
21.98
22.36
61
7.76
Payout ratio%
21.94
19.31
19.80
18.60
16.33
16.38
15.21
15.79
17.54
19.16
19.58
16.38
18.07
67
801.1
Shares (diluted)M
614.1
621.3
545.1
475.5
422.2
369.8
352.3
356.0
362.9
352.8
799.3
(3.53%)
(4.95%)
71
4.85
Buyback yield%
17.57
18.69
21.44
21.71
18.82
16.59
13.61
16.42
14.14
13.05
15.36
14.14
17.08
82
1.325
D/E ratiox
1.396
1.555
1.824
2.049
2.086
2.026
2.251
2.328
2.627
2.575
0.904
2.328
2.067
77
14.04
Enterprise value¥M
27.57
28.23
29.67
27.65
31.30
31.05
28.72
28.56
28.71
31.70
20.74
0.25%
2.59%
19
36.16
LT debt¥M
4.899
5.089
5.023
5.010
5.157
4.743
4.616
4.987
4.779
4.561
25.98
(2.43%)
(2.35%)
6
Revenue
¥30.63M
0.71%
1.00×
Cost of revenue
¥17.01M
0.55%
0.98×
Operating expenses
¥2.988M
0.30%
0.96×
Goodwill & intangibles
14.03%
Spread over hurdle
14.58%