19.05
Revenue¥M
12.14
13.35
14.58
15.92
17.26
18.22
19.38
20.45
21.65
23.08
21.19
5.98%
7.41%
21
9.17
Revenue growth%
23.69
22.14
23.63
22.82
25.34
26.89
24.10
21.17
23.60
21.89
6.22
23.60
23.62
16
28.98
Gross margin%
15.98
14.66
12.88
14.70
12.98
13.66
12.13
12.38
10.44
13.03
10.37
12.38
13.01
22
20.48
Operating margin%
21.91
21.74
23.08
25.54
23.29
23.46
25.37
23.90
21.99
23.18
3.28
23.46
23.24
21
27.57
Net margin%
24.21
22.11
24.73
22.30
24.20
25.46
23.25
22.16
20.98
19.78
17.29
22.16
22.77
8
11.36
P/E ratio (avg)x
30.56
32.93
34.91
41.43
41.69
45.99
51.25
54.26
59.19
67.23
35.89
54.26
43.84
41
28.47
EV/EBITx
23.51
25.43
27.43
30.72
34.77
39.52
45.86
51.93
58.74
54.83
15.44
51.93
37.15
94
15.34
FCF yield (avg)%
20.53
18.03
20.58
23.42
20.94
21.94
23.96
22.65
25.61
24.10
3.36
23.96
22.29
45
20.33
FCF margin%
12.92
11.81
14.74
16.40
15.44
14.72
12.49
9.73
11.48
12.33
8.40
12.33
12.70
14
0.731
FCF / Net incomex
0.251
0.232
0.233
0.210
0.200
0.182
0.182
0.174
0.187
0.189
1.782
0.182
0.195
67
20.21
ROIC%
7.63
6.44
7.28
8.37
9.89
8.66
7.77
6.20
5.43
3.21
20.63
6.20
7.46
55
19.53
Return on equity%
12.73
15.24
16.31
17.10
18.90
20.34
18.35
17.65
20.14
20.72
13.54
20.14
18.00
21
26.71
Return on assets%
11.71
12.69
14.36
12.71
11.74
11.09
14.07
15.75
14.30
12.62
5.64
14.07
12.70
57
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
4.42%
2.20%
—
29.14
EPS growth%
27.50
29.65
29.66
28.55
30.70
32.12
34.51
36.17
35.66
35.61
15.18
35.61
31.41
40
0.01
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.51%)
—
—
0.01
FCF per share¥
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.01
5.80%
7.48%
—
0.01
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.01
12.60%
8.64%
—
3.16
Div yield (avg)%
24.19
26.37
26.14
24.62
24.24
22.94
22.42
22.41
22.07
22.87
19.57
22.42
23.56
19
20.60
Payout ratio%
18.88
18.83
21.79
19.22
17.04
16.99
18.34
17.85
17.32
15.78
6.42
17.32
18.09
45
0.979
Shares (diluted)B
0.994
1.077
1.132
1.110
1.238
1.220
1.228
1.116
1.271
1.209
1.003
(0.47%)
2.29%
74
8.86
Buyback yield%
13.45
12.18
13.13
10.79
11.62
11.67
9.95
9.61
8.85
8.97
21.34
9.61
11.20
30
1.043
D/E ratiox
0.681
0.701
0.618
0.615
0.619
0.584
0.591
0.639
0.583
0.601
0.393
0.591
0.616
58
26.00
Enterprise value¥M
24.94
29.24
28.74
33.21
34.67
34.65
34.01
38.56
43.68
49.86
29.38
7.54%
7.24%
23
27.40
LT debt¥M
19.40
21.36
19.00
16.99
18.15
19.40
18.17
18.37
17.18
16.70
11.00
(1.66%)
(1.42%)
65
Revenue
¥23.08M
7.41%
1.00×
Cost of revenue
¥16.06M
7.46%
1.00×
Operating expenses
¥4.931M
7.74%
1.03×
Cash and investments
18.23%
Goodwill & intangibles
15.69%