78.30
Revenue¥M
50.60
53.77
56.68
58.33
62.06
65.58
68.76
72.38
76.60
78.77
84.73
4.89%
5.03%
71
23.09
Revenue growth%
1.78
2.51
0.53
3.28
1.95
3.00
3.42
4.27
3.97
6.13
27.10
3.97
3.14
95
16.20
Gross margin%
30.85
29.89
28.60
26.63
27.07
29.43
27.35
26.48
24.87
22.33
22.05
26.48
27.21
74
5.94
Operating margin%
3.11
3.85
2.48
2.76
3.67
4.37
1.58
1.49
3.22
4.37
15.81
3.22
3.17
28
21.39
Net margin%
24.73
24.36
24.57
27.17
29.24
30.97
28.18
26.14
27.66
26.84
16.32
27.66
27.01
12
23.30
P/E ratio (avg)x
6.117
5.393
4.746
4.176
4.146
3.763
3.259
2.816
3.090
3.301
34.68
3.259
3.954
58
18.86
EV/EBITx
18.36
18.32
17.87
19.66
20.40
19.48
20.63
22.27
24.92
26.00
8.773
22.27
20.03
65
15.90
FCF yield (avg)%
21.84
23.14
23.57
21.60
20.54
23.05
21.07
23.13
21.12
22.29
29.53
22.29
22.06
44
19.47
FCF margin%
10.09
9.96
10.87
9.24
7.84
7.51
5.20
3.95
6.43
9.09
26.87
6.43
8.46
26
1.437
FCF / Net incomex
1.294
1.417
1.582
1.740
1.584
1.763
1.921
1.803
1.645
1.710
0.673
1.763
1.678
86
8.39
ROIC%
30.00
31.92
31.56
34.49
34.60
34.81
32.53
32.13
34.51
37.41
25.06
34.51
33.51
79
6.62
Return on equity%
7.21
6.79
7.11
8.21
9.26
9.77
11.68
10.36
11.46
9.72
15.69
10.36
9.49
83
11.27
Return on assets%
20.03
19.69
21.22
19.29
21.19
20.18
22.13
22.38
19.98
17.74
26.66
20.18
20.10
91
0.01
EPS¥
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.01
15.90%
15.06%
—
3.03
EPS growth%
17.43
18.06
18.35
20.17
20.06
22.67
20.51
18.62
20.05
21.05
2.47
20.51
20.06
11
0.02
Bookvalue per sh¥
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.05
0.01
0.85%
6.11%
—
0.01
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.71%
0.73%
—
0.02
Dividend per sh¥
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.03
0.03
0.03
0.02
3.88%
4.50%
—
22.17
Div yield (avg)%
13.44
13.92
13.04
14.14
13.69
16.13
13.87
12.60
13.65
14.73
13.18
13.87
13.78
86
13.47
Payout ratio%
20.38
18.00
19.91
19.56
22.01
21.79
24.29
21.95
20.64
21.41
19.23
21.79
21.02
35
1.271
Shares (diluted)B
1.616
1.557
1.546
1.770
2.054
1.944
1.955
2.036
1.901
2.083
1.278
0.28%
3.80%
18
14.50
Buyback yield%
20.60
23.41
23.78
24.18
21.52
21.80
23.97
23.81
21.26
19.35
25.61
21.80
22.60
17
0.221
D/E ratiox
0.220
0.199
0.197
0.201
0.199
0.200
0.191
0.184
0.187
0.171
0.559
0.187
0.198
14
59.64
Enterprise value¥M
93.53
105.6
101.6
114.7
121.3
131.1
149.6
160.6
174.7
178.8
13.33
8.06%
8.45%
56
21.64
LT debt¥M
107.8
107.3
116.7
125.2
147.0
155.8
153.4
174.4
203.0
238.8
58.46
10.19%
8.64%
30
Revenue
¥78.77M
5.03%
1.00×
Cost of revenue
¥55.14M
5.03%
1.00×
Operating expenses
¥17.26M
5.50%
1.05×
Goodwill & intangibles
17.02%