23.08
Revenue¥M
27.63
29.35
30.48
32.37
34.27
36.43
37.19
38.17
39.61
40.80
23.77
3.55%
4.44%
61
3.65
Revenue growth%
23.71
25.45
26.84
24.97
25.16
27.79
29.89
26.98
26.88
27.61
7.58
27.61
26.86
58
17.27
Gross margin%
7.66
8.37
7.11
5.96
7.46
10.15
10.21
11.18
8.58
5.87
6.41
10.15
8.01
36
6.13
Operating margin%
21.09
18.87
21.79
24.30
26.76
23.76
26.39
28.87
30.52
30.73
26.23
28.87
25.35
54
9.32
Net margin%
13.97
16.28
13.86
14.59
13.27
15.43
13.34
13.18
11.36
11.45
25.25
13.18
13.60
54
27.63
P/E ratio (avg)x
8.736
9.974
10.19
11.66
11.70
11.27
11.21
11.72
11.43
12.70
7.759
11.43
11.35
31
27.23
EV/EBITx
22.96
22.70
24.21
25.59
27.85
26.29
28.50
27.19
24.84
27.42
23.79
27.19
25.94
78
15.95
FCF yield (avg)%
15.97
17.55
17.03
19.39
19.10
17.63
18.23
16.54
15.60
14.51
20.54
16.54
17.29
63
5.69
FCF margin%
16.70
18.85
16.21
13.24
11.12
10.42
11.61
11.48
12.86
10.65
13.04
11.48
12.23
34
1.306
FCF / Net incomex
0.505
0.532
0.620
0.603
0.619
0.609
0.695
0.705
0.817
0.803
1.188
0.705
0.619
7
6.68
ROIC%
10.02
11.79
14.37
17.30
19.78
18.28
15.64
16.55
18.92
21.91
11.61
18.28
16.93
13
12.68
Return on equity%
18.35
16.31
17.92
20.54
21.68
20.02
19.25
18.75
19.42
17.03
4.64
19.25
19.00
57
13.70
Return on assets%
17.08
17.26
17.45
14.78
14.24
12.68
10.55
12.60
14.35
15.77
16.91
12.68
14.57
72
0.04
EPS¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.04
4.00%
0.77%
—
29.20
EPS growth%
25.59
26.45
25.50
27.61
28.21
25.45
28.14
29.95
28.15
27.77
18.69
28.14
27.69
27
0.07
Bookvalue per sh¥
0.12
0.14
0.14
0.13
0.14
0.15
0.14
0.14
0.15
0.15
0.11
1.85%
1.68%
—
0.04
FCF per share¥
0.07
0.09
0.10
0.11
0.10
0.10
0.10
0.10
0.10
0.09
0.03
(1.62%)
2.22%
—
0.09
Dividend per sh¥
0.19
0.22
0.21
0.23
0.25
0.27
0.27
0.32
0.38
0.37
0.10
8.56%
8.07%
—
2.21
Div yield (avg)%
26.43
24.18
24.43
26.45
25.99
28.67
30.98
28.05
29.10
27.58
8.99
28.67
27.01
83
28.52
Payout ratio%
0.40
2.80
1.19
0.40
1.77
0.40
0.40
0.40
0.40
0.40
11.32
0.40
0.40
37
242.4
Shares (diluted)M
404.3
471.5
496.4
554.6
570.8
596.9
673.6
669.9
766.1
756.1
232.4
5.78%
7.14%
15
27.55
Buyback yield%
13.84
10.94
12.57
10.17
12.42
12.25
14.92
15.71
16.46
18.20
5.86
15.71
13.20
40
0.874
D/E ratiox
0.182
0.178
0.201
0.185
0.206
0.231
0.249
0.284
0.304
0.322
1.429
0.284
0.218
38
34.56
Enterprise value¥M
37.32
37.70
38.33
36.45
37.31
35.21
35.98
34.61
30.57
28.57
19.51
(5.20%)
(2.74%)
63
6.855
LT debt¥M
33.08
35.43
34.01
36.08
31.52
26.91
23.10
23.02
21.43
21.57
2.579
(7.30%)
(4.88%)
94
Revenue
¥40.80M
4.44%
1.00×
Cost of revenue
¥28.56M
4.53%
1.01×
Operating expenses
¥5.705M
4.62%
1.02×
Goodwill & intangibles
17.79%