60.80
Revenue¥M
46.30
49.55
53.90
57.64
63.54
70.66
76.65
84.51
90.27
96.66
67.90
8.75%
8.39%
88
18.72
Revenue growth%
14.41
11.62
13.01
12.95
14.42
17.29
19.47
21.91
20.94
18.69
21.42
19.47
15.85
12
18.62
Gross margin%
6.29
9.08
8.40
6.67
8.91
11.85
13.47
12.64
12.57
14.00
9.92
12.64
10.46
75
28.46
Operating margin%
15.99
16.50
15.45
18.29
16.62
17.36
16.49
15.83
13.13
14.42
12.58
15.83
16.24
44
16.37
Net margin%
12.30
13.75
16.33
17.62
18.04
20.76
23.34
22.41
19.64
19.16
17.82
20.76
18.60
5
17.98
P/E ratio (avg)x
35.84
34.38
35.00
36.78
37.83
36.61
33.26
33.47
35.86
35.63
18.61
35.63
35.74
5
21.96
EV/EBITx
11.47
12.51
12.79
14.05
14.71
16.42
17.95
18.09
20.74
20.37
21.24
18.09
15.57
9
29.96
FCF yield (avg)%
34.53
32.89
35.52
34.56
36.47
37.92
40.82
42.19
40.65
41.13
14.52
40.82
37.19
48
7.93
FCF margin%
20.77
19.76
19.05
16.06
14.07
12.75
13.12
15.19
16.55
18.16
5.73
15.19
16.31
6
1.386
FCF / Net incomex
1.166
1.161
1.174
1.246
1.357
1.480
1.542
1.392
1.297
1.318
1.156
1.392
1.308
74
30.00
ROIC%
20.52
23.16
25.72
24.65
26.86
27.34
27.78
27.67
28.73
29.72
22.19
27.78
27.10
7
22.00
Return on equity%
20.53
21.05
19.60
18.15
18.17
17.85
17.19
17.56
15.25
14.40
16.85
17.19
18.00
85
3.78
Return on assets%
11.61
11.06
8.65
6.37
5.93
8.22
10.30
11.17
12.97
12.45
11.80
11.17
10.68
86
0.04
EPS¥
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.08
0.09
0.09
0.04
(1.53%)
1.37%
—
21.53
EPS growth%
23.35
20.64
18.58
16.49
17.16
19.30
18.23
15.37
16.47
15.72
16.15
16.47
17.70
86
0.04
Bookvalue per sh¥
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.10
0.11
0.11
0.03
6.13%
4.95%
—
0.02
FCF per share¥
0.05
0.05
0.05
0.07
0.07
0.08
0.09
0.09
0.09
0.10
0.03
8.35%
7.36%
—
0.03
Dividend per sh¥
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.02
1.74%
1.82%
—
12.28
Div yield (avg)%
23.19
21.32
20.13
18.73
20.06
17.10
19.32
21.93
24.17
22.30
18.59
21.93
20.73
77
7.56
Payout ratio%
15.29
15.12
14.65
14.98
13.74
15.06
16.54
17.63
17.72
15.21
2.62
16.54
15.17
14
1.241
Shares (diluted)B
1.317
1.445
1.440
1.423
1.290
1.276
1.154
1.069
1.162
1.275
1.241
(0.24%)
0.01%
70
6.77
Buyback yield%
2.98
5.12
4.07
4.82
6.78
5.99
2.99
2.63
0.64
1.26
13.84
2.63
3.53
13
0.841
D/E ratiox
1.456
1.434
1.529
1.371
1.327
1.271
1.238
1.139
1.066
1.130
0.323
1.139
1.299
42
46.54
Enterprise value¥M
53.49
50.97
45.02
48.30
42.59
41.48
36.15
37.54
39.49
39.22
79.25
(1.63%)
(4.17%)
77
79.44
LT debt¥M
35.74
36.05
37.30
39.78
45.36
50.57
51.25
56.17
65.54
65.02
55.23
7.46%
7.71%
30
Revenue
¥96.66M
8.39%
1.00×
Cost of revenue
¥67.67M
8.39%
1.00×
Operating expenses
¥14.91M
7.83%
0.95×
Goodwill & intangibles
20.68%