103.3
Revenue¥M
67.88
73.49
77.98
81.58
88.76
93.15
99.57
107.6
112.4
118.8
109.9
6.00%
6.65%
72
5.51
Revenue growth%
16.81
16.97
16.21
16.08
16.32
16.64
16.59
14.56
16.59
13.82
11.51
16.59
16.46
92
22.09
Gross margin%
10.75
12.20
13.09
12.26
14.47
15.04
15.04
15.14
12.63
14.81
4.37
15.04
13.78
86
29.50
Operating margin%
8.00
5.49
5.75
3.88
2.40
3.72
3.44
5.48
5.43
7.69
28.80
5.43
5.45
31
24.64
Net margin%
4.88
4.02
5.02
4.63
6.63
5.54
3.03
3.47
1.35
0.93
23.34
3.03
4.32
55
24.20
P/E ratio (avg)x
9.126
9.732
9.737
9.453
11.24
11.91
11.83
11.61
11.64
11.52
36.42
11.64
11.38
39
11.27
EV/EBITx
14.29
17.27
18.85
21.48
24.84
26.45
29.24
35.19
41.41
45.45
33.48
35.19
25.65
41
14.32
FCF yield (avg)%
34.24
33.70
33.60
30.82
27.83
28.02
25.77
23.39
21.72
20.44
11.74
23.39
27.93
68
26.67
FCF margin%
21.09
21.86
24.72
26.29
26.07
25.34
25.96
28.30
27.38
26.29
4.38
26.29
26.01
50
0.378
FCF / Net incomex
1.452
1.516
1.337
1.376
1.503
1.474
1.413
1.421
1.275
1.374
0.609
1.413
1.417
86
25.08
ROIC%
23.16
25.17
23.49
24.33
21.55
23.97
24.72
26.62
28.97
29.73
3.53
26.62
24.52
18
25.67
Return on equity%
27.10
25.94
27.16
27.31
26.38
28.05
26.69
23.84
24.08
23.94
19.59
24.08
26.53
19
8.19
Return on assets%
27.60
26.91
27.63
25.49
22.87
23.33
22.26
22.73
21.99
21.27
20.07
22.26
23.10
46
0.17
EPS¥
0.31
0.32
0.31
0.30
0.31
0.29
0.30
0.31
0.33
0.31
0.19
(0.40%)
(0.62%)
—
9.74
EPS growth%
8.33
5.42
2.47
2.69
3.05
4.53
1.87
0.40
0.40
0.40
28.23
0.40
2.58
14
0.31
Bookvalue per sh¥
0.13
0.14
0.13
0.13
0.12
0.14
0.14
0.13
0.13
0.14
0.44
3.26%
1.91%
—
0.16
FCF per share¥
0.36
0.39
0.41
0.40
0.37
0.37
0.36
0.38
0.35
0.33
0.09
(2.40%)
(1.06%)
—
0.15
Dividend per sh¥
0.69
0.81
0.94
0.98
1.08
1.06
1.09
1.18
1.37
1.55
0.43
7.66%
9.58%
—
7.51
Div yield (avg)%
25.14
24.74
24.79
27.41
25.86
24.12
22.62
19.83
17.38
14.63
14.47
19.83
24.43
14
18.07
Payout ratio%
2.21
2.08
1.02
2.48
0.40
0.40
2.98
1.31
1.32
3.70
15.81
1.32
1.70
73
205.3
Shares (diluted)M
252.8
265.3
250.2
274.8
254.7
278.0
301.0
308.7
274.0
283.7
206.5
2.18%
1.81%
20
12.59
Buyback yield%
10.54
9.14
7.54
5.84
6.17
8.29
8.12
5.32
4.61
6.03
18.07
6.03
6.86
64
0.767
D/E ratiox
0.344
0.324
0.335
0.306
0.270
0.268
0.238
0.212
0.227
0.206
0.121
0.227
0.269
69
89.15
Enterprise value¥M
65.82
66.39
68.09
65.91
75.74
80.29
76.67
90.77
97.78
97.25
20.34
5.13%
4.74%
12
7.442
LT debt¥M
52.29
54.19
56.25
50.80
54.29
50.25
48.06
49.25
53.48
51.87
42.90
(0.91%)
0.73%
56
Revenue
¥118.8M
6.65%
1.00×
Cost of revenue
¥68.14M
6.31%
0.97×
Operating expenses
¥27.25M
7.19%
1.05×
Goodwill & intangibles
14.46%