80.18
Revenue¥M
63.70
66.44
68.19
69.19
71.58
73.19
77.15
80.97
83.53
84.59
83.10
3.40%
3.26%
59
8.21
Revenue growth%
6.91
9.35
9.56
11.12
8.16
8.42
5.65
3.75
2.28
4.69
13.14
4.69
7.54
33
12.52
Gross margin%
11.32
10.85
10.02
10.23
8.80
6.22
8.78
11.01
9.52
8.42
27.39
8.78
9.77
53
25.78
Operating margin%
13.87
14.67
13.32
10.35
10.20
7.81
9.33
7.29
5.49
4.30
10.97
7.29
9.76
57
15.77
Net margin%
7.90
8.20
10.65
9.09
8.44
10.77
9.80
8.93
6.53
7.78
23.37
8.93
8.68
55
26.68
P/E ratio (avg)x
29.95
29.62
27.70
25.34
26.62
28.81
29.76
27.47
29.67
29.18
25.34
29.18
28.99
13
17.26
EV/EBITx
13.99
16.04
15.96
17.42
19.61
22.08
25.19
25.03
26.40
25.68
34.40
25.19
20.85
70
21.22
FCF yield (avg)%
13.81
16.53
15.50
18.02
17.31
17.10
18.48
20.71
19.84
18.77
20.59
18.77
17.66
26
25.69
FCF margin%
5.61
6.06
9.03
9.43
10.59
11.10
10.95
11.63
14.10
14.05
23.46
11.63
10.77
13
1.606
FCF / Net incomex
0.926
0.886
0.860
0.914
0.783
0.702
0.713
0.643
0.637
0.561
0.520
0.643
0.748
69
4.67
ROIC%
14.20
14.33
13.70
16.05
17.69
19.93
22.72
22.71
20.09
21.59
24.48
21.59
18.81
55
12.21
Return on equity%
9.59
11.77
11.93
10.30
7.86
8.45
11.14
9.87
10.93
12.76
21.81
10.93
10.62
27
9.89
Return on assets%
22.92
20.79
18.79
18.56
18.53
18.43
16.55
19.33
22.32
24.76
20.91
19.33
19.06
68
0.02
EPS¥
0.03
0.03
0.03
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.03
1.30%
1.16%
—
14.75
EPS growth%
8.38
8.81
6.60
6.70
7.81
7.16
5.26
7.34
9.61
9.28
5.18
7.34
7.58
16
0.02
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.03
0.03
0.01
3.06%
3.68%
—
0.01
FCF per share¥
0.04
0.04
0.04
0.04
0.05
0.06
0.07
0.08
0.09
0.11
0.01
16.31%
11.30%
—
0.02
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.01
1.69%
4.17%
—
26.60
Div yield (avg)%
6.26
4.72
5.31
3.54
3.95
3.45
2.77
4.69
3.55
5.50
26.75
3.55
4.32
29
15.38
Payout ratio%
18.46
18.08
19.83
18.74
20.90
20.67
22.48
24.33
24.65
26.03
5.91
24.33
20.78
83
1.357
Shares (diluted)B
1.513
1.645
1.622
1.673
1.592
1.622
1.806
1.924
1.959
1.847
1.308
3.02%
2.51%
39
5.42
Buyback yield%
25.67
23.47
24.43
26.15
27.49
24.94
22.17
19.79
21.42
19.48
19.39
21.42
23.95
47
0.820
D/E ratiox
0.129
0.122
0.118
0.126
0.113
0.115
0.104
0.098
0.101
0.101
1.622
0.101
0.114
44
64.41
Enterprise value¥M
33.06
35.92
42.86
44.82
44.07
52.72
58.67
63.85
63.24
70.05
93.00
9.71%
8.88%
45
58.44
LT debt¥M
82.33
95.52
108.5
111.8
135.2
146.8
174.4
205.3
199.9
215.9
53.28
9.82%
10.79%
59
Revenue
¥84.59M
3.26%
1.00×
Cost of revenue
¥43.08M
3.19%
0.99×
Operating expenses
¥19.92M
4.13%
1.09×
Goodwill & intangibles
16.33%
Spread over hurdle
14.24%