19.06
Revenue¥M
18.38
20.04
21.68
23.28
24.80
26.61
28.17
30.25
32.38
35.22
19.59
7.27%
7.32%
43
8.76
Revenue growth%
5.26
7.86
5.29
6.24
5.37
3.22
1.60
4.12
6.43
4.05
29.20
4.05
5.28
70
11.33
Gross margin%
15.53
17.97
18.62
16.40
16.24
15.27
15.72
15.85
18.00
15.88
4.36
15.85
16.06
6
18.98
Operating margin%
22.23
25.08
26.32
24.81
25.84
28.35
27.48
28.87
27.10
24.56
22.76
27.48
26.08
19
14.10
Net margin%
15.45
17.68
16.04
15.34
17.89
18.91
17.89
18.60
17.71
18.41
6.36
18.41
17.80
89
34.60
P/E ratio (avg)x
11.13
9.918
10.79
11.82
10.63
11.58
11.96
10.54
11.05
11.68
25.26
11.58
11.09
20
19.61
EV/EBITx
19.63
19.84
21.15
23.85
25.68
28.93
29.61
30.66
32.80
37.38
30.43
30.66
27.30
15
18.39
FCF yield (avg)%
22.19
24.38
21.61
23.51
25.97
23.59
21.00
18.76
20.65
20.74
9.76
20.74
21.90
36
27.16
FCF margin%
2.03
1.98
4.21
2.73
1.09
0.40
0.80
0.40
0.63
3.24
26.48
0.63
1.53
6
1.519
FCF / Net incomex
1.412
1.571
1.779
1.793
1.702
1.674
1.755
2.001
2.044
2.140
0.298
2.001
1.767
20
10.35
ROIC%
31.55
31.07
28.43
30.36
27.46
29.85
27.60
25.78
24.76
25.37
7.73
25.78
28.02
17
14.92
Return on equity%
16.24
15.17
16.85
15.31
16.91
15.40
12.99
14.22
16.81
14.35
5.71
14.35
15.35
10
5.89
Return on assets%
8.52
8.52
6.87
9.34
10.30
11.72
13.32
12.60
11.95
13.95
29.04
12.60
11.01
48
1.04
EPS¥
0.44
0.46
0.44
0.49
0.53
0.52
0.58
0.58
0.56
0.52
1.15
(0.32%)
2.92%
—
7.60
EPS growth%
19.65
21.25
21.22
18.35
19.17
18.87
17.52
19.74
19.55
18.52
12.57
18.87
19.36
32
1.11
Bookvalue per sh¥
0.91
0.97
1.10
1.21
1.25
1.26
1.30
1.33
1.53
1.63
0.85
5.50%
7.51%
—
0.93
FCF per share¥
0.89
1.06
1.15
1.23
1.33
1.36
1.65
1.63
1.84
2.08
0.50
9.29%
9.70%
—
0.43
Dividend per sh¥
0.21
0.20
0.18
0.16
0.14
0.13
0.12
0.11
0.10
0.10
0.48
(6.45%)
(8.40%)
—
20.99
Div yield (avg)%
25.92
28.47
31.43
34.07
35.17
32.49
32.57
31.64
32.96
34.76
10.31
32.57
32.53
48
23.48
Payout ratio%
3.00
5.16
6.83
5.27
3.34
1.84
0.40
1.64
3.04
1.60
25.65
1.64
3.02
66
10.38
Shares (diluted)M
14.73
14.20
16.01
15.87
17.99
19.48
21.23
23.73
26.82
26.94
10.41
8.41%
6.92%
92
2.75
Buyback yield%
15.32
12.95
12.58
9.91
12.86
10.84
11.67
12.60
12.77
14.93
2.96
12.60
12.69
77
1.432
D/E ratiox
1.232
1.166
1.150
1.203
1.295
1.396
1.574
1.760
1.657
1.666
1.238
1.657
1.345
37
16.97
Enterprise value¥M
11.74
10.64
9.884
9.313
8.811
8.127
8.807
8.490
7.680
6.962
9.565
(4.60%)
(6.00%)
77
32.82
LT debt¥M
7.580
6.941
6.447
7.051
6.453
7.022
6.774
6.824
7.011
7.775
22.41
3.80%
0.40%
19
Revenue
¥35.22M
7.32%
1.00×
Cost of revenue
¥24.65M
7.32%
1.00×
Operating expenses
¥6.178M
8.00%
1.07×
Goodwill & intangibles
18.26%
Property and equipment
17.92%
Cash and investments
17.20%