15.39
Revenue¥M
15.93
16.55
17.34
18.18
18.81
20.15
20.98
21.65
23.26
24.61
16.68
5.52%
5.15%
58
3.58
Revenue growth%
24.47
23.81
25.50
23.12
20.28
17.46
17.15
14.60
14.89
16.63
4.76
16.63
18.87
35
9.66
Gross margin%
1.18
1.05
1.20
2.06
3.96
4.56
7.16
7.19
5.11
4.00
14.55
5.11
3.98
69
27.94
Operating margin%
21.37
20.79
19.22
18.19
20.58
22.94
23.15
21.07
23.73
21.68
18.05
22.94
21.22
9
10.63
Net margin%
15.61
18.32
18.62
20.45
19.75
21.58
21.82
20.82
17.86
18.39
4.31
20.82
19.18
73
24.79
P/E ratio (avg)x
24.91
26.78
29.60
33.99
37.82
36.04
35.02
40.14
38.20
43.02
8.075
38.20
35.53
86
11.99
EV/EBITx
8.888
7.922
6.708
5.736
5.567
5.806
5.748
5.385
5.693
6.139
17.65
5.748
5.777
7
19.17
FCF yield (avg)%
0.40
1.95
2.82
1.93
0.55
1.58
0.40
2.61
3.78
4.25
6.78
2.61
1.94
16
10.82
FCF margin%
24.35
22.40
21.82
21.61
19.89
18.28
18.20
15.42
17.34
20.16
27.49
18.20
20.03
67
1.297
FCF / Net incomex
2.129
2.033
1.827
1.974
1.995
1.761
1.614
1.683
1.499
1.344
1.496
1.614
1.794
23
12.72
ROIC%
0.40
0.40
0.40
1.22
3.37
4.70
6.59
6.22
8.50
7.26
24.29
6.59
4.04
14
29.68
Return on equity%
16.13
14.72
13.28
12.89
10.68
10.65
12.52
11.65
13.19
12.74
25.37
12.52
12.82
46
27.50
Return on assets%
18.30
18.97
16.80
19.67
20.32
20.85
20.25
18.37
16.39
19.21
26.71
19.21
19.09
38
—
EPS¥
—
—
—
—
—
—
—
—
—
—
—
4.61%
4.12%
—
9.22
EPS growth%
6.86
9.42
10.36
12.12
11.12
10.19
11.46
14.22
15.16
17.89
7.62
14.22
11.29
72
—
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
0.01
—
3.24%
6.90%
—
—
FCF per share¥
—
—
—
—
—
—
—
—
—
—
—
7.50%
8.84%
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
—
5.69%
5.03%
—
4.93
Div yield (avg)%
23.16
20.18
20.88
22.33
21.63
23.34
22.40
21.34
24.30
23.64
5.17
23.34
22.36
42
16.82
Payout ratio%
6.24
5.56
3.08
0.75
3.44
4.39
3.53
1.00
1.05
2.72
19.21
2.72
3.26
37
3.435
Shares (diluted)B
4.268
4.230
5.009
5.852
5.839
6.133
6.097
6.984
6.696
7.502
3.332
5.14%
7.51%
13
7.48
Buyback yield%
9.51
11.28
12.14
12.28
12.96
15.11
15.51
15.21
15.36
16.84
18.47
15.36
14.03
46
1.662
D/E ratiox
1.527
1.631
1.676
1.817
1.905
2.008
2.260
2.088
2.121
1.971
1.080
2.088
1.938
6
13.37
Enterprise value¥M
18.26
19.57
21.88
23.83
23.32
24.25
29.01
30.76
35.74
40.01
0.909
11.40%
8.32%
32
7.533
LT debt¥M
1.936
1.688
1.466
1.539
1.337
1.189
1.230
1.155
1.209
1.250
5.772
(1.34%)
(5.51%)
47
Revenue
¥24.61M
5.15%
1.00×
Cost of revenue
¥17.23M
5.15%
1.00×
Operating expenses
¥4.175M
5.01%
0.99×