36.13
Revenue¥M
26.45
27.60
29.46
30.50
32.29
33.97
35.59
37.39
39.24
41.64
39.90
5.22%
4.88%
94
6.86
Revenue growth%
12.52
10.99
11.26
9.18
7.12
9.66
8.53
9.95
7.40
5.41
29.82
8.53
9.42
74
25.67
Gross margin%
27.36
29.95
30.28
30.04
27.06
29.03
30.98
31.50
32.17
32.44
20.61
31.50
30.16
85
13.20
Operating margin%
5.65
4.24
2.42
5.21
4.27
5.62
2.81
2.23
0.40
0.40
6.98
2.23
3.52
74
12.78
Net margin%
27.55
30.49
28.29
27.39
29.46
27.79
27.74
28.58
28.15
26.77
17.18
27.79
27.97
51
26.72
P/E ratio (avg)x
56.10
65.19
74.20
80.69
80.40
92.29
98.96
114.4
123.2
123.8
12.90
114.4
86.49
53
32.50
EV/EBITx
23.68
23.30
21.14
23.31
23.02
20.80
21.30
23.45
26.41
27.66
13.88
23.45
23.30
46
9.59
FCF yield (avg)%
14.57
16.86
17.16
18.21
15.79
18.50
21.34
19.25
17.17
16.84
14.91
18.50
17.16
54
3.49
FCF margin%
15.15
13.52
16.42
14.99
14.85
11.89
10.06
8.33
10.81
12.35
20.20
10.81
12.93
48
0.929
FCF / Net incomex
2.128
2.285
2.618
2.910
2.808
3.306
3.468
3.861
3.759
3.767
1.161
3.759
3.108
7
10.89
ROIC%
7.02
4.53
4.12
3.88
6.83
3.89
6.81
5.56
6.49
8.14
13.18
6.49
6.02
10
9.20
Return on equity%
28.10
30.05
30.37
31.87
30.95
33.15
32.38
32.42
30.63
31.48
12.20
32.38
31.21
64
29.68
Return on assets%
19.64
19.83
22.46
24.24
26.10
24.79
21.98
23.57
21.94
19.45
24.36
21.98
22.22
15
0.03
EPS¥
0.13
0.13
0.12
0.11
0.10
0.11
0.12
0.12
0.12
0.12
0.03
2.77%
(0.71%)
—
18.47
EPS growth%
37.28
38.48
40.46
38.63
39.32
40.30
41.95
39.05
40.32
37.62
29.83
40.30
39.18
64
0.15
Bookvalue per sh¥
0.07
0.07
0.08
0.09
0.09
0.11
0.12
0.13
0.13
0.13
0.14
7.93%
7.53%
—
0.06
FCF per share¥
0.12
0.11
0.11
0.11
0.10
0.09
0.09
0.08
0.07
0.07
0.08
(6.83%)
(5.57%)
—
0.13
Dividend per sh¥
0.09
0.09
0.10
0.11
0.11
0.13
0.13
0.15
0.15
0.17
0.06
8.94%
6.99%
—
16.34
Div yield (avg)%
15.62
17.96
16.50
15.05
15.26
14.01
13.69
11.46
10.81
10.75
10.84
11.46
14.53
66
8.50
Payout ratio%
12.61
11.41
10.20
10.54
9.22
9.37
9.99
8.59
10.58
10.09
22.43
9.99
10.14
56
239.1
Shares (diluted)M
311.7
346.2
392.3
423.1
423.0
472.5
452.7
450.9
532.9
523.5
238.2
4.35%
7.07%
36
2.96
Buyback yield%
33.55
30.88
28.57
27.51
26.12
23.93
23.94
25.51
28.00
29.16
7.31
25.51
27.76
81
1.689
D/E ratiox
2.438
2.381
2.300
2.644
3.086
3.578
3.522
3.436
4.010
4.718
1.587
3.578
3.261
13
22.48
Enterprise value¥M
44.77
41.36
46.39
50.70
49.60
47.57
46.81
49.15
50.78
56.61
12.68
2.68%
3.01%
55
26.47
LT debt¥M
33.83
36.32
38.19
34.31
35.21
35.78
39.11
39.50
35.31
37.21
40.32
1.11%
0.71%
36
Revenue
¥41.64M
4.88%
1.00×
Cost of revenue
¥26.24M
4.77%
0.99×
Operating expenses
¥6.389M
5.65%
1.08×