101.7
Revenue¥M
41.20
45.03
49.07
52.87
58.23
61.97
66.11
72.16
79.72
85.37
106.6
7.95%
8.47%
44
15.91
Revenue growth%
20.24
22.07
19.42
16.74
18.84
19.65
20.57
22.45
23.43
23.64
19.13
22.45
20.41
87
7.18
Gross margin%
14.19
14.83
17.05
15.52
17.11
16.77
14.65
16.67
13.77
14.56
17.50
14.65
15.17
38
19.17
Operating margin%
24.10
25.94
26.22
26.16
23.34
21.76
24.67
26.35
23.61
21.55
2.42
23.61
24.39
60
9.34
Net margin%
21.85
22.30
24.47
23.71
24.23
26.61
27.28
26.31
25.29
27.88
4.85
26.61
24.88
50
16.43
P/E ratio (avg)x
28.69
34.08
35.45
35.39
37.50
39.58
43.27
48.61
49.21
52.22
17.27
48.61
38.54
29
31.97
EV/EBITx
28.93
29.48
28.37
26.47
23.99
25.64
25.95
25.65
23.22
21.51
26.11
25.64
25.80
39
10.74
FCF yield (avg)%
6.19
6.80
4.92
2.45
1.57
4.09
6.54
8.29
8.73
9.76
5.76
8.29
6.36
33
20.70
FCF margin%
31.52
30.70
28.11
28.18
29.11
29.40
26.59
27.59
28.12
29.37
21.87
28.12
28.65
88
0.454
FCF / Net incomex
0.874
0.758
0.714
0.625
0.571
0.541
0.478
0.506
0.435
0.402
0.719
0.478
0.556
62
20.88
ROIC%
0.78
0.76
0.50
1.30
0.75
0.40
1.77
4.77
3.69
4.89
29.42
3.69
1.04
83
5.16
Return on equity%
13.16
13.43
13.64
15.84
13.89
13.77
14.56
15.58
12.65
11.33
14.68
13.77
13.70
82
25.35
Return on assets%
19.42
22.31
23.40
25.50
23.21
24.75
27.18
24.22
25.95
27.45
2.56
25.95
24.48
50
0.05
EPS¥
0.06
0.07
0.07
0.08
0.09
0.10
0.10
0.09
0.11
0.13
0.05
6.78%
7.20%
—
6.19
EPS growth%
3.05
1.45
2.07
0.40
3.30
1.27
3.66
3.23
0.83
2.83
13.08
2.83
2.45
30
0.03
Bookvalue per sh¥
0.06
0.06
0.05
0.06
0.05
0.06
0.06
0.07
0.06
0.05
0.07
(0.37%)
(1.53%)
—
0.10
FCF per share¥
0.07
0.07
0.07
0.06
0.06
0.05
0.05
0.06
0.05
0.05
0.07
(2.71%)
(2.99%)
—
0.05
Dividend per sh¥
0.09
0.10
0.11
0.11
0.11
0.10
0.10
0.11
0.11
0.10
0.06
(2.28%)
(0.81%)
—
20.32
Div yield (avg)%
15.63
14.29
15.76
18.35
18.14
16.35
18.32
16.44
18.13
20.60
21.68
18.13
17.29
17
12.58
Payout ratio%
32.33
35.15
37.49
37.63
40.23
40.12
41.16
42.48
42.55
44.61
15.23
42.48
40.17
37
484.5
Shares (diluted)M
664.9
637.1
593.9
543.5
563.5
605.8
555.8
505.3
555.4
507.6
503.6
(2.07%)
(2.16%)
14
2.72
Buyback yield%
22.29
21.77
24.19
25.89
25.45
25.09
24.60
24.19
23.99
26.37
16.14
24.60
24.40
32
1.715
D/E ratiox
1.094
1.065
1.186
1.096
1.174
1.060
1.045
0.944
1.038
1.069
1.400
1.045
1.067
23
65.10
Enterprise value¥M
82.92
80.63
86.32
91.18
95.67
91.86
100.5
112.3
128.5
122.7
66.61
5.11%
5.66%
52
38.64
LT debt¥M
88.69
83.81
92.81
102.0
105.8
107.7
112.2
125.3
137.6
153.8
80.18
7.78%
7.03%
37
Revenue
¥85.37M
8.47%
1.00×
Cost of revenue
¥41.03M
8.62%
1.01×
Operating expenses
¥18.10M
8.36%
0.99×
Cash and investments
20.11%