15.41
Revenue¥M
91.59
92.11
94.69
94.57
97.15
98.26
98.19
101.7
103.9
105.8
16.69
1.72%
1.61%
22
5.50
Revenue growth%
17.48
15.53
13.30
13.49
15.40
17.23
16.19
15.71
16.37
13.89
29.05
16.19
15.62
13
13.79
Gross margin%
23.69
21.48
20.47
23.37
21.24
21.41
21.40
20.95
21.07
19.78
11.59
21.07
21.32
37
6.50
Operating margin%
17.98
20.81
18.53
17.07
15.43
13.58
14.60
12.36
13.09
15.98
17.00
13.58
15.71
68
3.76
Net margin%
22.81
20.05
22.82
20.44
19.98
22.28
23.71
24.83
26.97
27.01
2.07
24.83
22.81
35
37.75
P/E ratio (avg)x
47.78
44.67
47.87
47.55
55.29
57.97
57.99
58.14
57.96
64.41
26.03
57.99
56.62
55
33.58
EV/EBITx
19.07
18.83
19.32
20.41
18.24
19.67
19.11
16.93
18.68
19.83
7.758
19.11
19.09
11
27.86
FCF yield (avg)%
2.27
2.49
3.64
5.84
8.39
8.02
7.76
8.31
5.92
4.48
19.74
7.76
5.88
80
18.07
FCF margin%
16.07
16.18
14.49
15.65
16.95
18.10
15.63
13.48
11.91
10.76
13.83
13.48
15.64
9
0.309
FCF / Net incomex
0.717
0.742
0.663
0.593
0.612
0.527
0.480
0.438
0.411
0.355
1.708
0.438
0.560
88
22.00
ROIC%
14.17
16.69
14.70
14.45
17.02
15.51
16.45
16.55
15.77
14.73
4.64
15.77
15.64
91
20.75
Return on equity%
13.11
12.14
11.10
13.13
12.48
13.39
11.37
8.86
7.64
6.88
13.83
8.86
11.76
28
5.30
Return on assets%
27.42
29.44
26.61
28.93
28.02
29.45
28.92
29.20
26.79
26.04
4.19
28.92
28.47
7
0.10
EPS¥
0.03
0.04
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.04
0.11
5.45%
0.80%
—
17.39
EPS growth%
3.80
6.63
5.73
7.59
7.76
6.20
4.43
2.81
3.95
6.01
15.44
4.43
5.87
57
0.11
Bookvalue per sh¥
0.06
0.08
0.08
0.08
0.08
0.08
0.10
0.11
0.11
0.13
0.16
10.53%
7.46%
—
0.19
FCF per share¥
0.12
0.12
0.13
0.14
0.15
0.17
0.21
0.23
0.24
0.26
0.06
11.14%
10.25%
—
0.07
Dividend per sh¥
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.06
0.12
3.15%
5.96%
—
15.05
Div yield (avg)%
27.16
25.90
24.07
23.28
25.84
27.70
30.13
31.30
32.60
35.17
27.30
31.30
27.43
29
10.89
Payout ratio%
8.29
10.74
12.74
13.44
14.77
11.83
13.04
11.42
11.98
14.95
21.08
11.98
12.36
41
429.5
Shares (diluted)M
370.1
373.9
374.8
320.1
338.8
341.3
298.1
314.5
318.4
280.0
429.2
(3.74%)
(3.19%)
53
27.18
Buyback yield%
32.46
35.00
37.65
37.33
38.73
41.32
43.83
44.30
41.35
39.91
17.99
41.35
39.32
31
0.582
D/E ratiox
1.599
1.560
1.807
2.009
2.283
2.637
2.691
2.878
3.073
2.906
0.785
2.878
2.460
6
38.85
Enterprise value¥M
105.3
112.1
102.8
95.79
107.1
113.1
123.9
140.8
161.2
157.8
87.29
8.06%
4.71%
27
32.00
LT debt¥M
90.69
93.96
97.49
104.4
122.1
136.7
158.3
175.4
205.5
222.2
25.20
12.72%
9.64%
92
Revenue
¥105.8M
1.61%
1.00×
Cost of revenue
¥74.06M
1.61%
1.00×
Operating expenses
¥23.32M
1.99%
1.04×
Goodwill & intangibles
15.31%