5.513
Revenue¥M
16.46
17.52
18.61
19.74
20.24
21.20
21.69
22.48
23.23
24.73
5.939
4.10%
4.80%
24
13.76
Revenue growth%
15.80
13.00
13.01
13.05
14.30
12.50
10.69
7.91
6.27
7.50
12.30
7.91
12.75
83
6.17
Gross margin%
13.88
11.38
8.92
7.02
5.18
4.42
6.77
4.02
1.21
0.40
3.75
4.02
5.97
10
18.47
Operating margin%
24.38
23.20
26.08
23.46
25.61
28.18
30.34
31.30
30.91
31.78
27.51
30.91
27.13
26
13.38
Net margin%
26.30
26.12
28.15
26.96
29.54
26.61
25.23
28.21
26.02
24.42
8.58
26.02
26.46
28
19.48
P/E ratio (avg)x
8.330
9.337
8.719
8.362
9.495
10.46
10.93
12.04
12.95
12.84
37.29
12.04
9.978
79
11.91
EV/EBITx
14.25
12.52
10.86
10.97
11.74
9.902
9.800
9.668
9.542
9.494
25.05
9.668
10.38
85
13.27
FCF yield (avg)%
5.19
7.29
7.35
8.09
10.98
13.04
15.86
17.77
18.41
18.64
19.82
17.77
12.01
21
11.47
FCF margin%
8.34
6.59
6.04
3.50
5.63
3.37
0.65
0.40
0.40
0.40
20.52
0.40
3.43
43
0.846
FCF / Net incomex
2.657
3.190
3.576
3.763
3.638
3.641
3.589
3.456
3.415
3.714
1.771
3.589
3.582
22
18.88
ROIC%
20.10
17.97
19.66
20.98
20.57
19.53
19.29
19.58
18.76
20.81
6.89
19.53
19.62
71
26.80
Return on equity%
13.31
14.61
13.46
16.24
16.89
19.54
19.28
19.60
18.67
17.02
18.76
19.28
16.95
43
23.91
Return on assets%
23.38
22.04
23.03
22.29
23.34
21.30
20.47
23.39
23.09
23.64
9.58
23.09
23.06
54
0.15
EPS¥
0.33
0.36
0.38
0.38
0.37
0.43
0.48
0.56
0.64
0.76
0.16
15.51%
8.80%
—
12.53
EPS growth%
16.24
18.69
15.72
17.52
16.27
19.09
18.71
18.31
20.38
20.27
29.23
19.09
18.50
71
0.10
Bookvalue per sh¥
0.52
0.53
0.58
0.58
0.54
0.58
0.54
0.58
0.64
0.72
0.12
6.20%
4.51%
—
0.19
FCF per share¥
0.19
0.18
0.19
0.18
0.16
0.15
0.15
0.15
0.17
0.17
0.21
0.77%
(1.47%)
—
0.34
Dividend per sh¥
0.40
0.42
0.45
0.39
0.35
0.35
0.35
0.34
0.32
0.34
0.09
(0.58%)
(3.06%)
—
2.78
Div yield (avg)%
15.04
14.69
12.19
13.21
13.81
15.26
15.19
13.08
15.23
15.56
28.18
15.23
14.86
42
27.05
Payout ratio%
4.67
5.54
4.96
7.54
10.40
12.42
10.94
8.09
8.23
5.79
27.78
8.23
7.81
25
29.34
Shares (diluted)M
38.27
39.64
43.59
43.09
39.69
35.94
38.45
43.21
45.82
45.05
30.71
2.57%
2.38%
47
13.17
Buyback yield%
14.72
15.88
13.70
13.81
11.37
10.58
10.44
7.52
5.36
4.50
14.81
7.52
10.98
47
0.686
D/E ratiox
0.675
0.638
0.647
0.599
0.575
0.576
0.581
0.602
0.614
0.661
1.067
0.602
0.608
33
11.96
Enterprise value¥M
16.63
18.32
18.60
18.30
19.55
18.30
20.02
21.87
21.29
22.53
16.55
2.88%
2.41%
36
6.591
LT debt¥M
5.243
4.836
4.862
4.231
4.297
4.007
3.612
3.168
3.229
2.830
18.63
(8.01%)
(5.80%)
8
Revenue
¥24.73M
4.80%
1.00×
Cost of revenue
¥13.31M
4.68%
0.99×
Operating expenses
¥5.571M
4.80%
1.00×
Goodwill & intangibles
18.30%
Cash and investments
14.61%