20.98
Revenue¥M
13.57
14.41
15.13
16.08
17.32
18.25
18.86
19.94
21.36
22.13
22.63
5.03%
5.82%
16
8.96
Revenue growth%
29.03
27.66
27.25
27.95
25.10
27.16
27.82
28.96
30.51
28.41
7.60
28.41
27.89
34
18.82
Gross margin%
3.32
6.15
9.04
8.44
6.51
4.69
2.55
4.68
6.67
9.28
5.73
4.69
6.33
59
26.24
Operating margin%
21.48
22.77
23.69
23.92
26.35
24.53
23.79
26.10
27.87
26.33
29.63
26.10
24.23
93
23.20
Net margin%
9.29
9.36
7.21
9.90
8.52
11.15
12.45
13.95
13.42
14.65
19.26
13.42
10.52
76
28.40
P/E ratio (avg)x
29.45
30.30
36.47
43.41
44.27
44.29
45.40
51.20
58.04
64.08
27.17
51.20
44.28
13
26.98
EV/EBITx
27.65
25.77
28.29
31.20
33.96
31.39
34.53
37.16
40.90
40.94
21.23
37.16
32.68
36
13.91
FCF yield (avg)%
12.77
10.22
10.94
12.32
12.83
14.64
13.39
15.61
17.94
17.10
29.84
15.61
13.11
91
3.27
FCF margin%
0.76
1.42
0.47
1.60
0.40
1.33
3.58
3.34
6.18
7.81
2.99
3.58
1.51
76
1.418
FCF / Net incomex
1.644
1.694
1.713
1.705
1.747
1.700
1.566
1.446
1.470
1.323
0.888
1.470
1.669
63
21.68
ROIC%
2.00
4.61
6.69
5.89
3.76
5.31
7.69
9.61
8.37
6.47
8.32
7.69
6.18
59
10.47
Return on equity%
17.08
14.19
13.17
14.90
12.35
11.59
12.72
14.32
13.83
12.46
5.81
12.72
13.50
90
27.82
Return on assets%
11.53
11.50
11.64
11.99
14.42
14.20
14.74
12.23
10.03
11.93
8.29
12.23
11.96
26
—
EPS¥
—
—
—
—
—
—
—
—
—
—
—
2.56%
(1.95%)
—
8.71
EPS growth%
17.28
17.86
19.15
20.95
18.74
18.91
18.71
21.39
22.31
25.06
25.15
21.39
19.03
49
—
Bookvalue per sh¥
—
—
—
—
—
—
—
—
0.01
0.01
—
8.91%
8.32%
—
—
FCF per share¥
—
—
—
—
—
—
—
—
—
—
—
(3.68%)
(1.37%)
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
—
2.33%
1.84%
—
16.31
Div yield (avg)%
28.76
30.23
28.80
30.72
27.98
28.92
30.63
32.25
32.76
35.29
10.24
32.25
30.43
22
21.87
Payout ratio%
8.29
7.43
7.44
6.68
9.54
7.35
7.06
7.76
8.63
8.05
27.89
7.76
7.60
69
2.521
Shares (diluted)B
4.674
4.564
5.118
5.364
6.190
6.098
6.777
6.661
7.148
8.042
2.635
5.37%
6.58%
12
9.36
Buyback yield%
26.51
28.54
27.38
26.34
27.41
28.59
30.34
30.79
32.94
33.68
16.99
30.79
28.57
71
0.276
D/E ratiox
2.263
2.584
2.701
3.101
3.093
3.101
3.145
3.308
3.286
3.324
0.694
3.286
3.101
84
21.33
Enterprise value¥M
7.405
7.185
7.633
7.730
7.402
8.434
9.407
9.791
10.78
11.19
23.59
8.62%
4.24%
41
19.08
LT debt¥M
25.75
24.69
23.80
26.21
26.59
28.75
27.14
25.52
28.35
28.03
12.13
1.06%
1.53%
92
Revenue
¥22.13M
5.82%
1.00×
Cost of revenue
¥14.17M
6.16%
1.03×
Operating expenses
¥5.047M
5.29%
0.95×
Goodwill & intangibles
17.60%
Spread over hurdle
(2.02%)