6.681
Revenue¥M
43.45
46.52
51.45
56.80
62.08
68.88
73.11
79.19
86.53
95.42
7.059
8.98%
8.87%
63
10.16
Revenue growth%
7.47
6.79
5.04
5.62
7.03
7.76
8.27
7.88
10.03
12.96
10.00
8.27
7.61
93
2.29
Gross margin%
3.08
0.62
0.40
2.24
5.06
2.84
1.84
0.68
0.40
0.40
3.95
0.68
1.26
86
21.92
Operating margin%
20.42
18.61
18.44
17.19
15.71
16.02
18.51
17.82
19.57
19.29
17.42
18.51
18.47
23
8.20
Net margin%
14.92
16.64
14.73
16.52
14.34
14.16
14.62
17.31
15.73
14.64
11.03
14.64
14.82
60
22.19
P/E ratio (avg)x
43.97
43.51
44.53
46.13
43.83
43.04
47.34
48.76
53.36
51.21
30.95
48.76
45.33
58
35.86
EV/EBITx
17.35
17.83
17.67
16.55
16.90
16.50
18.16
19.63
20.46
20.86
10.73
19.63
17.75
74
25.92
FCF yield (avg)%
21.80
22.82
25.20
24.32
26.21
27.30
26.94
27.49
27.10
24.99
20.78
27.10
25.71
22
12.69
FCF margin%
19.82
22.49
23.88
22.79
20.10
19.91
17.35
15.72
15.55
14.48
9.23
15.72
19.87
54
0.864
FCF / Net incomex
0.471
0.428
0.404
0.438
0.400
0.430
0.418
0.426
0.427
0.433
1.551
0.427
0.427
43
13.48
ROIC%
6.68
6.07
8.73
6.35
7.19
4.64
2.78
0.40
0.40
0.40
28.52
0.40
5.36
52
13.71
Return on equity%
13.73
15.19
18.15
20.14
21.65
19.48
20.20
19.75
17.13
18.18
8.50
19.48
18.83
67
17.14
Return on assets%
23.68
21.83
19.47
22.32
20.74
23.65
21.13
20.22
19.41
19.83
11.97
20.22
20.93
87
0.03
EPS¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
5.39%
2.27%
—
29.41
EPS growth%
21.96
24.78
24.25
21.76
20.98
21.39
18.92
18.29
19.66
19.31
4.06
19.31
21.18
6
0.05
Bookvalue per sh¥
0.10
0.10
0.10
0.11
0.11
0.12
0.15
0.16
0.16
0.19
0.04
11.04%
7.21%
—
0.08
FCF per share¥
0.07
0.08
0.07
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.08
(1.56%)
(1.21%)
—
0.03
Dividend per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
4.72%
3.99%
—
18.82
Div yield (avg)%
1.20
0.86
3.70
4.32
2.39
0.40
2.59
2.07
1.69
1.43
2.25
1.69
1.88
74
24.04
Payout ratio%
31.94
33.09
33.62
31.87
29.18
28.09
26.83
25.66
27.28
26.42
7.11
26.83
28.64
48
546.9
Shares (diluted)M
510.1
573.7
611.0
570.4
601.0
651.1
627.7
569.8
530.4
562.4
574.2
(1.32%)
0.04%
26
25.32
Buyback yield%
13.55
11.60
8.65
10.74
12.79
12.86
12.38
14.98
16.91
16.94
26.65
14.98
12.83
46
0.920
D/E ratiox
1.044
1.052
1.208
1.222
1.358
1.404
1.459
1.335
1.234
1.413
0.163
1.404
1.284
48
17.65
Enterprise value¥M
16.13
17.57
15.97
15.08
15.07
13.88
13.58
12.96
12.03
12.55
52.52
(3.58%)
(2.48%)
23
62.73
LT debt¥M
124.5
119.8
134.9
151.9
155.2
178.0
187.6
183.3
190.7
188.4
67.54
3.96%
5.49%
9
Revenue
¥95.42M
8.87%
1.00×
Cost of revenue
¥55.33M
8.62%
0.98×
Operating expenses
¥17.82M
9.50%
1.06×