33.73
Revenue¥M
60.97
64.91
71.22
77.26
84.56
90.25
95.45
103.8
114.0
123.7
37.68
7.90%
8.08%
84
11.08
Revenue growth%
13.56
13.43
12.14
14.47
13.17
11.38
8.92
7.80
7.25
6.87
11.23
7.80
11.76
53
20.18
Gross margin%
16.69
18.17
17.16
18.81
17.76
19.52
21.32
21.57
20.52
21.04
5.61
21.04
19.17
36
27.09
Operating margin%
27.24
24.72
26.88
24.96
27.00
29.94
30.49
28.39
28.01
26.17
27.68
28.39
27.12
19
25.80
Net margin%
32.25
31.13
32.14
30.26
28.30
25.76
28.32
26.14
23.99
21.17
21.86
25.76
28.31
75
8.634
P/E ratio (avg)x
24.46
26.18
27.05
27.78
31.35
30.90
37.26
43.41
42.31
42.64
16.79
42.31
31.12
41
29.68
EV/EBITx
11.76
13.61
13.20
13.13
14.04
13.41
12.88
13.98
14.18
14.08
16.51
13.98
13.51
20
12.30
FCF yield (avg)%
18.44
16.28
17.77
19.33
20.61
23.39
22.43
19.50
19.26
19.18
28.89
19.50
19.29
78
9.71
FCF margin%
5.78
8.71
6.58
8.22
9.87
7.69
5.60
5.87
6.17
6.38
29.02
6.17
6.48
34
1.636
FCF / Net incomex
1.933
2.101
1.951
1.810
1.831
1.665
1.514
1.613
1.654
1.648
1.387
1.648
1.738
64
23.30
ROIC%
19.86
19.50
16.57
17.27
19.91
20.10
22.77
20.32
22.28
23.68
21.74
22.28
20.01
84
13.37
Return on equity%
23.10
23.69
24.86
26.46
29.41
27.59
28.94
29.84
31.45
30.23
21.27
29.84
28.27
67
21.43
Return on assets%
24.57
23.84
20.95
22.27
24.41
23.63
23.92
26.02
26.87
28.49
7.79
26.02
24.17
75
0.01
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.02
(3.31%)
(2.40%)
—
24.22
EPS growth%
26.96
24.31
23.88
26.23
28.18
26.96
27.75
25.44
22.73
24.36
23.87
25.44
25.84
69
0.02
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.01
12.46%
11.56%
—
0.01
FCF per share¥
0.04
0.04
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.02
1.83%
5.16%
—
0.03
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(2.23%)
0.97%
—
4.81
Div yield (avg)%
27.38
26.09
23.85
24.25
21.91
21.97
19.32
19.05
21.45
18.88
22.10
19.32
21.94
85
2.11
Payout ratio%
3.45
3.38
2.03
0.74
0.40
1.41
2.44
3.86
4.97
3.15
16.26
3.15
2.80
71
3.499
Shares (diluted)B
3.711
3.599
3.757
4.100
3.997
4.213
4.910
5.379
5.300
5.110
3.644
5.04%
2.99%
47
2.39
Buyback yield%
24.97
25.64
25.45
25.45
23.27
20.80
21.86
19.49
20.24
23.03
16.24
20.80
23.15
20
1.103
D/E ratiox
0.365
0.359
0.357
0.388
0.378
0.355
0.363
0.364
0.375
0.351
1.182
0.363
0.363
19
145.4
Enterprise value¥M
39.27
42.14
40.00
43.31
46.92
43.96
42.48
39.26
42.07
45.72
104.0
(0.52%)
2.47%
61
21.18
LT debt¥M
173.8
177.4
190.7
183.7
200.8
225.3
245.1
231.3
261.5
270.9
82.92
6.17%
5.25%
91
Revenue
¥123.7M
8.08%
1.00×
Cost of revenue
¥68.88M
8.35%
1.03×
Operating expenses
¥13.84M
7.83%
0.98×
Goodwill & intangibles
18.71%