1.630
Revenue¥M
19.14
20.18
21.91
22.89
24.93
26.26
27.98
30.28
32.91
35.07
1.785
7.07%
6.83%
92
25.14
Revenue growth%
19.04
17.79
18.53
20.94
21.89
23.89
24.34
24.64
23.02
24.99
15.98
24.34
22.46
10
28.20
Gross margin%
21.45
20.71
18.27
16.27
14.65
16.76
19.13
21.98
19.58
18.82
27.43
19.13
18.98
7
8.27
Operating margin%
15.53
15.51
15.32
16.02
13.16
13.36
12.28
10.43
7.75
10.30
10.64
10.43
13.26
65
4.29
Net margin%
28.95
27.43
25.52
25.67
27.14
30.01
29.64
27.82
30.19
30.71
7.57
30.01
28.38
36
19.74
P/E ratio (avg)x
16.34
15.63
14.18
15.41
15.55
16.96
18.42
18.73
18.69
18.42
11.49
18.42
16.65
24
37.15
EV/EBITx
50.76
58.99
68.34
70.44
69.60
68.20
77.11
86.22
87.32
98.81
21.65
86.22
70.02
86
4.90
FCF yield (avg)%
20.54
18.05
17.78
17.47
17.02
19.35
19.73
18.60
18.95
19.48
2.13
19.35
18.77
33
5.77
FCF margin%
9.08
11.17
9.39
6.79
6.33
6.91
7.02
6.92
9.91
7.78
22.57
7.02
7.40
55
0.580
FCF / Net incomex
0.253
0.257
0.271
0.252
0.259
0.250
0.278
0.286
0.286
0.302
1.638
0.286
0.265
34
16.42
ROIC%
26.69
29.69
28.68
26.19
25.56
26.61
24.14
22.09
24.18
21.47
19.62
24.14
25.87
58
22.98
Return on equity%
17.90
15.03
14.50
12.21
13.21
12.75
13.60
10.67
10.64
10.42
5.19
10.67
12.98
89
26.68
Return on assets%
5.39
6.54
6.10
8.45
7.01
9.10
8.91
8.03
5.33
3.13
6.94
8.03
6.77
17
0.02
EPS¥
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
9.55%
11.11%
—
18.05
EPS growth%
16.87
16.07
17.17
14.76
12.69
14.33
15.03
15.79
13.08
11.27
11.93
14.33
14.90
18
0.01
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
—
9.75%
5.16%
—
0.01
FCF per share¥
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.01
1.80%
4.43%
—
0.02
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.95%
(0.37%)
—
18.62
Div yield (avg)%
22.24
23.55
23.45
24.51
22.60
22.88
22.19
25.07
27.38
29.40
28.43
25.07
23.50
49
8.09
Payout ratio%
10.60
7.70
5.18
6.06
8.86
8.77
8.97
6.49
7.31
7.78
18.17
7.78
7.74
70
1.002
Shares (diluted)B
1.187
1.315
1.416
1.372
1.435
1.586
1.416
1.466
1.312
1.382
1.000
(0.75%)
2.16%
6
7.31
Buyback yield%
8.98
8.16
6.64
8.71
9.71
10.54
8.89
10.37
7.97
8.88
29.15
8.89
8.88
92
1.318
D/E ratiox
0.854
0.931
0.895
0.947
0.992
1.091
1.054
1.176
1.107
1.099
0.957
1.099
1.023
21
22.50
Enterprise value¥M
15.72
15.73
17.60
17.76
18.06
17.44
19.02
20.16
18.91
16.91
19.40
(1.31%)
1.54%
39
14.63
LT debt¥M
40.18
42.51
44.53
47.12
52.27
62.93
69.36
78.00
81.98
92.13
14.63
12.00%
9.82%
72
Revenue
¥35.07M
6.83%
1.00×
Cost of revenue
¥17.99M
6.64%
0.98×
Operating expenses
¥5.119M
7.39%
1.05×
Goodwill & intangibles
19.12%
Cash and investments
14.41%