20.96
Revenue¥M
43.00
43.20
43.50
44.56
44.21
44.66
43.88
43.69
43.22
43.72
22.95
(0.22%)
(0.04%)
67
12.13
Revenue growth%
33.06
32.43
35.41
37.08
35.51
36.97
35.35
37.98
40.38
38.92
9.76
37.98
36.24
84
24.55
Gross margin%
26.11
29.09
31.74
30.55
30.05
30.30
28.02
28.88
29.56
31.35
20.33
29.56
29.81
88
27.44
Operating margin%
15.13
17.49
18.01
15.70
16.43
13.62
15.41
16.10
18.99
21.64
23.84
16.10
16.27
67
29.27
Net margin%
13.36
13.74
12.11
14.75
15.44
13.73
14.01
12.38
13.12
11.19
13.75
13.12
13.54
49
28.12
P/E ratio (avg)x
7.726
8.148
8.348
9.291
9.816
10.50
11.79
13.34
14.27
16.53
31.39
13.34
10.16
61
14.68
EV/EBITx
25.07
25.84
23.70
24.24
24.42
23.19
25.41
28.00
25.56
28.56
12.59
25.56
25.24
35
26.98
FCF yield (avg)%
12.95
14.85
15.95
17.24
15.88
16.91
18.93
18.29
20.42
20.17
24.02
18.93
17.08
71
13.82
FCF margin%
9.83
11.48
12.78
10.65
10.77
8.14
7.05
7.01
8.97
7.49
15.95
7.49
9.40
29
0.699
FCF / Net incomex
1.539
1.603
1.637
1.720
1.822
2.040
2.257
2.229
2.156
2.291
0.149
2.229
1.931
41
16.16
ROIC%
13.15
15.46
13.92
13.73
11.77
8.82
11.27
9.51
7.05
7.50
15.60
8.82
11.52
32
19.23
Return on equity%
2.00
0.40
0.62
0.40
0.40
1.70
1.70
1.10
3.01
1.01
15.77
1.70
1.05
87
6.20
Return on assets%
10.60
10.17
12.84
10.73
9.88
9.87
9.90
11.24
13.31
14.81
24.38
11.24
10.67
15
0.03
EPS¥
0.02
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(5.65%)
(2.36%)
—
23.27
EPS growth%
1.46
2.97
3.62
4.56
4.31
2.73
0.40
1.87
0.40
0.40
11.44
0.40
2.30
53
0.02
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
4.18%
3.25%
—
0.02
FCF per share¥
—
—
—
—
—
—
—
—
—
—
0.02
(7.15%)
(5.98%)
—
0.02
Dividend per sh¥
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.07
0.01
8.39%
10.52%
—
6.42
Div yield (avg)%
15.19
16.83
19.62
22.43
23.33
25.87
26.28
27.95
26.82
28.39
15.78
26.82
24.60
81
6.25
Payout ratio%
8.31
7.35
7.10
8.33
9.75
9.94
10.22
13.21
13.44
15.73
21.09
13.21
9.84
9
762.9
Shares (diluted)M
793.6
689.7
705.0
668.6
665.4
709.9
627.5
633.7
686.0
737.8
744.1
2.09%
(0.40%)
44
18.56
Buyback yield%
20.63
21.47
20.22
19.80
18.31
17.77
16.50
19.00
16.60
16.11
20.53
16.60
18.66
23
0.410
D/E ratiox
1.198
1.181
1.340
1.352
1.489
1.634
1.805
1.819
1.870
2.002
0.309
1.819
1.562
87
53.95
Enterprise value¥M
50.74
50.76
50.27
54.38
61.58
67.46
78.69
79.23
91.75
94.73
32.56
9.00%
6.44%
46
24.11
LT debt¥M
71.40
70.49
73.35
71.95
74.82
81.99
93.59
105.6
104.1
114.0
9.530
8.78%
6.04%
25
Revenue
¥43.72M
(0.04%)
1.00×
Cost of revenue
¥26.00M
0.03%
1.01×
Operating expenses
¥7.447M
(0.34%)
0.97×