9.564
Revenue¥M
23.76
23.87
23.74
23.79
24.63
25.16
25.57
25.78
26.16
26.50
10.32
1.48%
1.43%
81
2.06
Revenue growth%
6.37
8.13
6.18
4.35
3.26
2.55
5.23
5.43
7.11
7.58
12.89
5.43
5.81
95
6.69
Gross margin%
0.40
0.40
2.10
4.31
3.75
6.31
6.98
8.77
9.61
12.25
18.31
8.77
5.31
25
5.53
Operating margin%
19.18
19.91
19.78
19.26
19.56
19.19
16.22
15.39
15.65
17.03
24.56
16.22
19.18
86
2.65
Net margin%
1.55
0.77
0.40
0.51
0.40
0.40
0.40
0.40
2.05
0.40
21.21
0.40
0.40
65
35.58
P/E ratio (avg)x
25.56
24.74
22.63
21.00
19.11
17.52
17.98
16.78
17.65
18.23
30.05
17.65
18.67
22
32.60
EV/EBITx
11.82
13.22
11.85
12.03
11.13
12.21
12.54
13.62
12.91
14.06
16.41
12.91
12.37
61
12.23
FCF yield (avg)%
25.06
22.65
23.16
20.79
21.90
20.38
20.79
18.15
20.47
23.09
20.76
20.47
21.35
93
5.50
FCF margin%
14.53
12.44
10.99
12.23
15.22
16.75
19.20
18.18
17.71
18.47
29.24
18.18
15.99
71
1.006
FCF / Net incomex
1.445
1.496
1.649
1.863
2.145
2.097
1.955
1.840
1.881
2.164
1.283
1.955
1.872
94
24.70
ROIC%
9.07
11.97
13.59
12.14
14.21
17.04
16.18
18.05
15.21
14.41
11.54
16.18
14.31
46
17.15
Return on equity%
13.91
12.98
10.28
9.54
8.31
8.92
11.41
8.43
8.01
9.22
20.71
8.92
9.38
5
6.07
Return on assets%
1.60
1.72
0.40
0.94
0.40
1.74
0.40
0.40
0.98
2.39
23.70
0.98
0.96
10
0.01
EPS¥
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.01
1.86%
3.02%
—
13.29
EPS growth%
4.65
3.07
1.22
2.50
3.64
2.79
0.40
0.40
3.10
1.87
23.33
1.87
2.64
65
0.02
Bookvalue per sh¥
0.04
0.04
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.04
0.02
0.82%
(0.48%)
—
0.01
FCF per share¥
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.11%)
(5.60%)
—
0.02
Dividend per sh¥
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.03
4.83%
5.89%
—
23.62
Div yield (avg)%
8.88
6.08
6.03
6.68
7.92
10.71
13.26
12.54
13.02
10.25
11.24
12.54
9.57
90
18.80
Payout ratio%
34.96
33.23
34.14
32.92
34.03
34.66
36.32
34.74
32.78
30.48
25.50
34.66
34.08
46
0.975
Shares (diluted)B
1.495
1.806
2.120
2.301
2.589
2.574
3.054
3.058
2.995
3.585
0.923
6.73%
11.19%
39
22.53
Buyback yield%
1.35
0.40
0.40
2.44
1.57
2.83
4.06
2.34
5.05
4.09
10.94
4.06
2.39
45
1.696
D/E ratiox
0.489
0.487
0.480
0.555
0.617
0.582
0.603
0.678
0.684
0.767
1.762
0.678
0.593
67
23.78
Enterprise value¥M
21.86
23.64
24.03
25.82
22.51
21.65
19.53
21.10
20.59
21.81
4.688
(0.63%)
0.26%
44
2.540
LT debt¥M
19.42
20.83
22.78
21.68
23.82
24.34
23.15
22.72
21.80
24.02
19.53
0.17%
2.90%
8
Revenue
¥26.50M
1.43%
1.00×
Cost of revenue
¥12.56M
1.69%
1.03×
Operating expenses
¥5.455M
1.37%
0.99×
Goodwill & intangibles
18.60%