35.06
Revenue¥M
29.30
30.23
31.15
32.55
32.90
33.30
34.09
34.49
35.30
36.82
37.60
2.28%
2.63%
91
27.64
Revenue growth%
10.79
8.94
10.28
13.14
12.23
11.92
13.53
15.07
14.46
15.12
18.83
14.46
12.68
32
19.89
Gross margin%
24.15
26.66
25.99
23.64
23.03
23.12
23.36
25.24
22.72
19.75
18.18
23.12
23.50
77
16.82
Operating margin%
11.29
9.65
10.64
13.60
13.96
14.75
15.59
13.03
12.95
10.07
24.80
13.03
12.99
17
7.88
Net margin%
19.00
16.04
13.07
11.99
11.24
10.30
10.38
12.45
9.92
7.62
11.25
10.30
11.61
57
36.46
P/E ratio (avg)x
40.99
47.33
45.79
48.81
46.28
43.77
50.51
54.70
61.95
65.91
13.12
54.70
48.07
91
37.83
EV/EBITx
14.08
15.56
15.98
16.90
15.72
15.73
15.91
16.06
17.45
18.77
28.19
16.06
15.95
91
28.22
FCF yield (avg)%
5.26
4.97
3.25
0.68
2.15
2.33
3.01
4.47
7.14
5.64
7.85
4.47
3.86
33
16.43
FCF margin%
15.62
13.97
16.83
16.16
17.36
18.53
16.35
14.38
12.29
10.77
27.71
14.38
15.89
16
1.155
FCF / Net incomex
0.841
1.008
1.066
1.231
1.476
1.502
1.586
1.834
1.919
2.219
0.873
1.834
1.489
55
4.33
ROIC%
22.26
21.25
20.45
21.51
23.04
22.38
20.05
21.64
22.67
19.91
20.29
21.64
21.57
19
11.82
Return on equity%
7.94
5.26
3.62
6.39
7.41
7.30
5.25
5.83
6.45
5.09
10.16
5.83
6.11
49
22.77
Return on assets%
23.36
21.79
20.90
18.43
16.85
18.02
15.88
13.59
12.10
11.27
10.83
13.59
17.43
69
0.01
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(3.90%)
(3.27%)
—
8.07
EPS growth%
10.94
9.42
11.89
10.76
13.44
11.22
8.92
10.54
12.25
12.91
11.84
11.22
11.08
42
0.01
Bookvalue per sh¥
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.01
5.81%
8.30%
—
0.01
FCF per share¥
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
0.01
0.02
(3.08%)
(2.28%)
—
0.01
Dividend per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.01
3.66%
3.51%
—
26.71
Div yield (avg)%
20.44
19.62
16.72
16.44
14.99
15.87
14.07
11.66
14.45
13.29
3.17
14.07
15.43
52
24.74
Payout ratio%
35.80
35.50
35.63
35.73
33.76
33.69
33.85
31.53
33.38
33.11
29.74
33.38
33.81
64
463.1
Shares (diluted)M
637.9
623.0
596.2
597.8
615.6
624.2
702.6
691.5
689.1
717.2
462.6
3.10%
1.04%
36
8.36
Buyback yield%
14.66
16.92
19.49
18.84
21.05
19.22
21.17
19.63
18.52
20.22
19.64
19.63
19.36
19
1.019
D/E ratiox
0.987
0.916
0.953
0.979
0.978
0.931
0.929
0.888
0.780
0.837
0.272
0.888
0.930
51
20.87
Enterprise value¥M
6.322
6.711
7.195
6.118
5.218
5.411
4.851
4.832
4.972
5.140
40.58
(0.30%)
(3.34%)
95
14.31
LT debt¥M
43.22
47.84
50.98
55.24
55.99
61.22
57.89
60.98
68.47
65.81
22.74
3.29%
4.72%
18
Revenue
¥36.82M
2.63%
1.00×
Cost of revenue
¥19.35M
2.81%
1.02×
Operating expenses
¥4.816M
2.24%
0.96×
Goodwill & intangibles
15.26%