8.324
Revenue¥M
23.45
25.15
27.71
30.54
33.59
36.00
38.32
42.08
46.20
49.34
8.893
7.99%
8.37%
55
26.09
Revenue growth%
8.43
7.41
4.78
7.48
6.95
4.77
2.39
2.04
4.62
5.22
5.67
4.62
5.00
75
11.86
Gross margin%
21.83
23.60
24.26
26.45
23.51
25.80
25.24
23.41
22.72
22.89
23.22
23.41
23.55
75
28.82
Operating margin%
24.11
26.33
24.00
26.67
28.17
26.04
26.51
25.78
24.02
26.26
8.80
26.04
26.15
71
7.24
Net margin%
20.70
18.26
15.67
17.99
16.71
17.95
18.24
18.49
19.84
22.09
28.94
18.49
18.25
59
13.84
P/E ratio (avg)x
27.76
29.70
33.05
35.75
34.36
33.44
35.22
38.63
37.63
39.21
11.31
37.63
34.79
43
10.02
EV/EBITx
23.80
23.66
21.04
22.67
22.33
24.10
23.82
21.93
21.18
18.87
27.19
21.93
22.50
65
7.07
FCF yield (avg)%
25.77
27.34
27.60
28.97
30.88
31.08
33.13
34.13
34.62
31.97
3.43
33.13
30.98
74
16.09
FCF margin%
0.40
0.40
0.40
0.40
2.36
1.49
4.02
1.55
0.40
0.40
2.20
1.49
0.40
31
0.134
FCF / Net incomex
0.782
0.802
0.784
0.758
0.692
0.698
0.778
0.782
0.753
0.729
1.114
0.753
0.768
37
15.33
ROIC%
2.39
2.49
1.19
4.17
1.25
3.74
2.64
0.40
1.39
1.49
21.93
1.49
1.94
71
11.42
Return on equity%
13.06
13.25
15.42
16.86
17.07
18.89
17.61
15.87
17.70
16.66
19.77
17.61
16.76
60
8.67
Return on assets%
28.81
26.40
25.40
27.60
28.53
27.36
29.43
31.95
31.80
31.00
21.34
31.00
28.67
78
0.01
EPS¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.90%
1.07%
—
29.71
EPS growth%
6.14
7.22
10.05
9.19
7.86
7.08
9.71
10.53
9.96
12.27
3.63
9.96
9.45
59
0.02
Bookvalue per sh¥
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.02
6.51%
7.96%
—
0.01
FCF per share¥
0.03
0.03
0.02
0.02
0.03
0.03
0.02
0.02
0.02
0.03
0.04
0.84%
(0.83%)
—
0.03
Dividend per sh¥
0.01
0.01
0.01
0.01
—
—
—
—
—
—
0.03
(4.24%)
(5.02%)
—
19.94
Div yield (avg)%
14.99
15.33
15.62
15.96
14.42
15.07
17.38
16.10
16.03
17.32
20.67
16.10
15.79
32
6.33
Payout ratio%
31.73
29.28
30.28
32.36
33.64
34.94
36.21
38.05
38.65
39.20
29.83
38.05
34.29
88
0.528
Shares (diluted)B
0.860
0.974
1.133
1.261
1.376
1.407
1.643
1.872
2.147
2.500
0.522
12.69%
12.73%
38
6.25
Buyback yield%
6.73
5.21
6.43
3.87
2.13
1.55
2.82
4.96
5.91
3.39
11.40
3.39
4.42
31
1.466
D/E ratiox
1.479
1.712
1.799
2.083
2.344
2.321
2.603
2.730
2.675
2.584
1.504
2.603
2.332
89
32.21
Enterprise value¥M
27.99
31.46
31.23
30.72
34.57
33.16
33.75
38.88
40.24
39.33
51.78
2.61%
3.37%
86
26.88
LT debt¥M
36.73
37.01
37.03
41.57
43.85
50.57
47.12
47.74
46.58
47.95
31.31
1.80%
3.37%
49
Revenue
¥49.34M
8.37%
1.00×
Cost of revenue
¥22.05M
8.79%
1.04×
Operating expenses
¥11.62M
7.59%
0.93×
Cash and investments
16.16%