46.79
Revenue¥M
91.56
94.23
98.04
100.2
102.0
104.1
108.3
109.3
113.7
114.7
49.92
2.37%
2.55%
55
29.30
Revenue growth%
8.46
11.24
8.40
10.29
11.35
10.16
12.70
10.18
12.75
10.88
4.84
10.88
10.59
15
27.21
Gross margin%
32.12
29.45
27.13
30.04
28.08
30.33
30.69
29.82
27.33
28.49
3.12
29.82
29.64
60
22.47
Operating margin%
12.03
14.24
16.07
13.17
12.65
13.46
10.79
13.00
13.33
11.31
2.28
13.00
13.09
39
19.09
Net margin%
16.47
18.33
18.99
20.40
18.13
15.70
14.37
12.59
11.33
10.74
20.41
12.59
16.09
55
36.13
P/E ratio (avg)x
25.90
27.32
29.57
30.95
31.48
33.49
31.47
30.16
32.55
31.14
37.65
31.47
31.04
56
10.81
EV/EBITx
32.58
31.73
32.43
31.52
33.61
34.89
31.31
29.21
32.02
28.29
36.43
31.31
31.88
44
26.59
FCF yield (avg)%
9.84
9.32
10.82
12.53
10.75
9.18
7.26
9.79
7.18
6.11
20.35
7.26
9.56
36
20.59
FCF margin%
4.95
1.98
1.84
3.10
0.87
2.24
5.01
6.79
4.46
6.02
18.39
5.01
3.78
11
0.868
FCF / Net incomex
1.524
1.604
1.560
1.822
1.753
1.848
1.921
1.884
1.990
2.320
1.593
1.921
1.835
87
22.96
ROIC%
22.04
21.10
23.07
20.58
22.85
21.95
24.94
24.87
22.62
22.90
28.78
22.90
22.74
22
26.80
Return on equity%
28.64
25.96
28.26
26.63
26.10
25.06
25.24
26.44
27.84
25.27
17.39
25.27
26.27
77
10.99
Return on assets%
18.01
17.74
17.95
16.64
15.18
14.61
12.31
10.17
11.23
12.71
24.82
12.31
14.89
88
0.03
EPS¥
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.03
2.58%
6.36%
—
11.33
EPS growth%
19.08
17.57
15.49
17.48
15.51
13.20
12.40
11.96
14.39
13.82
13.29
13.20
14.94
59
0.02
Bookvalue per sh¥
0.10
0.11
0.13
0.15
0.17
0.19
0.19
0.20
0.23
0.27
0.03
9.63%
12.50%
—
0.02
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(4.42%)
(3.25%)
—
0.01
Dividend per sh¥
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.03
8.81%
8.77%
—
4.96
Div yield (avg)%
8.09
10.67
13.29
10.79
13.73
13.83
14.86
16.21
15.51
15.69
21.65
15.51
13.78
33
13.34
Payout ratio%
34.77
37.70
39.59
38.20
38.98
41.41
41.98
42.11
44.49
45.89
17.77
42.11
40.50
81
1.871
Shares (diluted)B
2.713
3.077
3.139
3.628
3.864
4.251
4.583
5.361
5.293
5.085
1.818
5.64%
8.09%
88
21.42
Buyback yield%
26.82
27.55
28.77
29.45
26.61
27.04
27.62
30.03
32.95
34.69
5.50
30.03
28.20
74
0.711
D/E ratiox
1.250
1.333
1.328
1.309
1.262
1.313
1.231
1.135
1.074
1.165
1.008
1.165
1.256
48
29.24
Enterprise value¥M
26.55
27.12
25.42
24.28
22.10
22.22
22.62
24.62
22.51
21.36
37.56
(0.68%)
(2.62%)
14
116.0
LT debt¥M
83.43
76.18
74.35
68.61
75.07
73.39
68.24
64.83
62.90
57.85
25.97
(5.08%)
(3.56%)
7
Revenue
¥114.7M
2.55%
1.00×
Cost of revenue
¥76.12M
2.65%
1.01×
Operating expenses
¥13.42M
1.62%
0.91×
Goodwill & intangibles
15.76%