7.591
Revenue¥M
18.96
19.47
19.89
21.25
22.68
24.04
25.39
26.15
27.51
28.76
8.405
4.87%
4.65%
91
18.64
Revenue growth%
6.16
5.75
6.61
9.09
7.07
4.76
6.08
7.89
7.17
4.68
15.09
6.08
6.38
53
15.13
Gross margin%
11.58
12.65
15.60
18.09
20.71
21.51
19.39
21.74
23.41
23.38
12.61
21.74
20.05
7
6.67
Operating margin%
24.70
26.98
29.85
31.36
34.03
34.25
33.50
31.79
33.43
30.69
11.26
33.43
31.57
35
14.02
Net margin%
16.70
16.21
16.64
17.25
18.15
16.44
16.40
15.09
17.71
19.00
2.40
16.44
16.67
16
7.924
P/E ratio (avg)x
42.06
41.60
47.62
51.01
54.18
50.24
51.74
49.14
47.03
53.95
11.54
50.24
49.69
77
29.33
EV/EBITx
35.01
31.08
29.19
26.96
27.24
25.40
23.10
21.17
22.77
23.81
26.24
23.10
26.18
52
15.09
FCF yield (avg)%
6.71
9.23
9.60
6.72
8.61
11.13
10.98
8.40
9.05
6.65
24.70
9.05
8.83
54
21.85
FCF margin%
25.45
23.53
21.78
22.17
22.08
19.99
18.53
19.06
19.16
21.77
2.08
19.16
21.77
9
0.358
FCF / Net incomex
1.570
1.819
1.854
1.859
1.887
2.022
2.295
2.305
2.260
2.358
0.500
2.295
1.954
86
24.11
ROIC%
10.62
8.64
7.54
6.02
6.86
4.17
4.39
6.56
4.08
1.81
28.04
4.17
6.29
65
6.23
Return on equity%
27.09
25.04
25.02
24.99
24.32
25.04
22.46
21.24
23.75
24.70
7.30
23.75
24.85
48
5.15
Return on assets%
19.97
20.94
22.79
24.00
24.80
23.90
23.06
24.54
24.85
26.42
14.70
24.54
23.95
37
—
EPS¥
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.01
0.01
—
(3.36%)
(0.31%)
—
29.87
EPS growth%
15.05
14.91
13.94
14.62
16.70
16.20
16.81
17.90
16.87
14.97
11.13
16.81
15.63
13
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
3.72%
4.73%
—
0.02
FCF per share¥
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(5.78%)
(4.05%)
—
0.01
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.01
0.90%
(2.60%)
—
23.69
Div yield (avg)%
27.02
27.23
28.65
30.79
28.79
29.24
27.17
30.07
32.63
31.75
9.61
30.07
29.01
60
3.11
Payout ratio%
29.99
32.04
30.58
29.32
31.83
32.59
32.16
32.12
29.44
31.33
9.52
32.12
31.58
50
734.9
Shares (diluted)M
983.0
976.2
989.3
947.6
900.9
848.8
847.1
926.3
989.2
919.8
721.4
0.42%
(0.76%)
94
4.62
Buyback yield%
23.51
21.70
20.88
20.09
21.76
21.54
19.67
19.39
18.25
15.45
14.53
19.39
20.48
39
1.782
D/E ratiox
0.495
0.570
0.536
0.526
0.531
0.585
0.579
0.579
0.583
0.601
0.923
0.583
0.574
92
15.88
Enterprise value¥M
4.860
4.093
4.308
4.508
4.242
4.505
3.993
3.675
3.606
3.882
10.67
(1.76%)
(3.45%)
82
9.488
LT debt¥M
3.770
3.887
3.977
4.193
4.848
5.389
5.693
6.478
6.779
8.243
17.53
11.20%
9.19%
75
Revenue
¥28.76M
4.65%
1.00×
Cost of revenue
¥19.08M
4.85%
1.02×
Operating expenses
¥6.559M
4.05%
0.94×
Goodwill & intangibles
17.02%
Spread over hurdle
(2.53%)