46.94
Revenue¥M
50.27
51.11
53.17
56.24
58.52
61.87
63.90
66.43
69.94
71.69
50.90
4.14%
3.80%
61
20.88
Revenue growth%
23.73
26.33
25.19
23.52
26.31
26.18
25.83
28.13
27.58
25.55
29.58
26.18
26.00
20
20.16
Gross margin%
28.34
26.31
28.18
27.62
27.66
28.15
27.44
25.61
25.71
27.85
11.68
27.44
27.64
94
7.72
Operating margin%
7.57
9.79
11.66
14.09
15.62
14.22
11.33
12.39
14.91
14.14
26.19
14.14
13.24
32
11.99
Net margin%
29.04
31.14
30.47
27.68
27.19
25.27
27.98
29.14
30.37
27.84
19.51
27.98
28.51
86
28.84
P/E ratio (avg)x
40.17
37.03
40.79
38.34
37.95
36.78
37.53
39.98
42.06
38.51
19.98
38.51
38.42
41
36.54
EV/EBITx
8.740
8.970
8.758
9.492
8.720
9.406
9.702
8.588
8.353
8.367
15.46
8.588
8.749
79
16.91
FCF yield (avg)%
5.41
5.14
5.78
4.89
7.03
7.77
10.22
11.02
12.48
15.32
13.20
11.02
7.40
38
22.48
FCF margin%
18.28
19.13
19.51
18.73
16.46
18.93
21.39
24.06
24.35
27.13
12.15
24.06
19.32
72
1.484
FCF / Net incomex
0.470
0.435
0.413
0.379
0.404
0.432
0.417
0.390
0.383
0.327
0.794
0.390
0.409
87
4.49
ROIC%
10.90
10.96
13.42
11.01
11.99
11.55
10.53
7.86
5.17
2.64
9.71
7.86
10.93
88
26.62
Return on equity%
21.26
23.25
20.56
22.52
24.54
22.98
25.98
23.88
22.16
23.34
21.94
23.34
23.11
10
11.61
Return on assets%
6.59
5.94
8.75
11.54
9.08
9.91
10.33
9.70
10.19
10.98
2.38
10.19
9.81
26
0.08
EPS¥
0.04
0.05
0.05
0.05
0.06
0.07
0.08
0.09
0.09
0.10
0.08
12.21%
10.38%
—
23.52
EPS growth%
25.73
25.63
23.92
22.62
22.61
19.94
21.35
18.55
15.92
18.25
11.62
18.55
21.98
40
0.06
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.03
(5.81%)
(3.16%)
—
0.04
FCF per share¥
0.08
0.08
0.09
0.09
0.10
0.10
0.09
0.10
0.11
0.11
0.08
2.83%
3.37%
—
0.09
Dividend per sh¥
0.10
0.10
0.11
0.11
0.12
0.13
0.14
0.14
0.16
0.15
0.04
5.28%
4.60%
—
29.53
Div yield (avg)%
18.34
19.84
18.40
20.04
19.65
19.72
18.33
20.85
19.96
19.03
2.63
19.72
19.69
33
23.80
Payout ratio%
24.14
22.18
20.65
21.21
21.71
20.46
23.01
23.39
23.42
22.82
5.73
23.01
22.50
50
0.911
Shares (diluted)B
1.041
1.187
1.339
1.269
1.224
1.167
1.326
1.218
1.297
1.346
0.897
1.91%
3.01%
80
22.86
Buyback yield%
8.17
9.46
8.63
5.66
8.17
9.10
9.57
11.11
8.66
9.19
9.45
9.19
8.88
66
1.619
D/E ratiox
0.881
0.777
0.730
0.754
0.673
0.582
0.564
0.495
0.429
0.456
0.871
0.495
0.628
48
49.06
Enterprise value¥M
36.07
38.08
40.13
44.04
47.62
47.59
49.37
49.09
52.73
57.00
7.585
3.66%
5.89%
30
31.57
LT debt¥M
30.52
28.29
31.64
28.92
27.64
29.36
26.63
27.23
24.56
25.37
55.53
(1.70%)
(0.74%)
27
Revenue
¥71.69M
3.80%
1.00×
Cost of revenue
¥49.08M
3.64%
0.99×
Operating expenses
¥12.64M
4.12%
1.03×
Cash and investments
17.89%
Goodwill & intangibles
16.91%