26.57
Revenue¥M
16.36
17.79
18.75
19.93
21.02
22.85
23.98
25.45
27.10
28.90
29.76
6.57%
6.47%
31
16.44
Revenue growth%
10.49
12.90
13.65
10.82
9.93
8.41
8.61
8.68
8.87
11.04
20.40
8.68
10.21
40
27.71
Gross margin%
29.28
29.96
29.77
31.51
32.92
34.02
35.23
36.63
36.67
39.15
19.41
36.63
33.47
26
14.00
Operating margin%
21.97
22.92
21.27
21.18
19.27
20.53
21.87
19.10
19.49
19.29
4.14
19.49
20.85
7
17.80
Net margin%
12.54
15.44
14.35
16.36
16.24
15.76
18.60
16.51
19.01
16.81
23.24
16.81
16.30
94
24.22
P/E ratio (avg)x
6.046
6.686
7.014
7.047
7.500
7.618
8.209
8.351
8.417
8.157
26.93
8.209
7.559
27
19.77
EV/EBITx
39.22
44.74
50.31
54.83
57.85
60.96
69.17
74.35
75.72
76.87
32.03
74.35
59.40
48
27.66
FCF yield (avg)%
6.81
8.93
7.13
5.23
7.09
8.31
8.34
7.71
9.87
12.82
9.08
8.34
8.01
76
6.89
FCF margin%
9.53
9.36
6.94
6.16
5.81
8.13
8.28
5.37
7.34
8.22
9.35
8.13
7.74
31
0.771
FCF / Net incomex
2.092
2.059
2.025
1.943
1.882
2.096
2.111
2.337
2.490
2.451
0.553
2.337
2.094
91
9.84
ROIC%
19.82
21.51
20.65
17.70
16.93
18.43
20.76
19.34
19.82
18.25
27.49
19.34
19.58
31
6.73
Return on equity%
24.97
23.55
21.60
21.13
19.00
20.43
19.09
21.22
22.13
24.71
14.55
21.22
21.41
68
15.41
Return on assets%
0.68
1.45
2.44
0.40
0.40
0.40
0.40
1.00
0.40
3.30
15.03
0.40
0.54
88
0.55
EPS¥
0.11
0.12
0.13
0.12
0.12
0.11
0.12
0.12
0.13
0.12
0.61
0.61%
0.24%
—
4.00
EPS growth%
21.70
21.98
19.46
17.97
20.75
18.40
18.43
17.87
17.90
19.81
24.76
18.40
18.94
76
0.50
Bookvalue per sh¥
0.18
0.19
0.19
0.16
0.16
0.15
0.14
0.14
0.14
0.14
0.78
(2.71%)
(2.42%)
—
0.26
FCF per share¥
0.68
0.78
0.91
1.06
1.09
1.28
1.39
1.64
1.94
2.22
0.42
15.30%
13.73%
—
0.62
Dividend per sh¥
0.31
0.31
0.30
0.34
0.34
0.37
0.41
0.41
0.45
0.45
0.68
5.90%
3.93%
—
5.80
Div yield (avg)%
21.67
21.56
21.58
22.90
21.59
21.44
23.34
24.32
27.10
29.84
23.78
24.32
22.29
31
8.46
Payout ratio%
19.52
20.08
17.49
19.61
19.05
16.73
18.88
20.44
21.84
21.60
8.59
20.44
19.56
43
25.95
Shares (diluted)M
30.76
31.85
31.64
36.44
38.91
41.92
47.91
49.08
47.99
45.72
25.89
3.28%
3.68%
52
15.54
Buyback yield%
18.97
16.48
14.33
13.38
11.65
12.58
14.10
15.45
14.57
13.75
5.04
14.10
14.22
76
1.244
D/E ratiox
0.700
0.803
0.898
0.871
1.040
1.062
1.204
1.304
1.314
1.516
0.362
1.304
1.051
8
17.76
Enterprise value¥M
29.06
27.09
25.27
25.11
23.30
24.06
23.62
26.14
25.46
24.22
19.72
0.77%
(1.73%)
69
23.62
LT debt¥M
17.63
17.33
18.86
18.72
18.18
18.87
19.46
21.98
21.71
22.61
10.81
4.46%
2.91%
44
Revenue
¥28.90M
6.47%
1.00×
Cost of revenue
¥18.93M
6.51%
1.00×
Operating expenses
¥4.302M
6.43%
1.00×