0.632
Revenue¥M
11.46
12.09
12.52
12.76
13.28
13.89
14.13
14.45
15.24
15.79
0.705
3.53%
3.46%
62
5.28
Revenue growth%
21.10
20.72
18.39
19.66
22.23
21.46
21.93
19.15
19.52
19.46
26.78
19.52
20.19
35
22.39
Gross margin%
12.59
10.51
13.33
15.95
17.04
15.83
14.25
16.47
17.85
20.09
25.79
16.47
15.89
89
4.66
Operating margin%
12.07
9.39
8.94
6.15
8.38
11.15
8.20
10.48
7.85
8.97
6.57
8.97
8.95
86
18.37
Net margin%
29.87
32.13
29.43
26.77
28.56
31.05
28.13
25.76
27.19
28.79
4.34
28.13
28.67
39
21.95
P/E ratio (avg)x
25.05
23.69
25.38
24.05
21.67
21.90
21.33
23.41
20.91
20.12
20.16
21.33
22.66
73
14.40
EV/EBITx
15.55
16.99
18.60
17.15
16.54
16.35
16.48
15.69
15.85
15.65
8.289
15.85
16.41
21
15.24
FCF yield (avg)%
29.56
28.92
31.54
29.34
31.41
33.73
32.48
30.71
30.22
28.86
27.55
30.71
30.47
71
5.03
FCF margin%
13.81
13.13
14.74
15.82
14.39
15.85
13.26
13.01
13.18
15.59
26.68
13.26
14.10
18
0.898
FCF / Net incomex
1.408
1.521
1.469
1.412
1.637
1.774
1.822
2.149
2.097
2.438
0.911
2.097
1.705
51
5.89
ROIC%
0.40
1.88
0.40
0.40
0.40
0.40
0.65
0.40
3.12
4.12
6.76
0.65
0.40
55
3.36
Return on equity%
16.89
16.45
18.45
16.75
19.70
20.60
21.32
23.98
21.54
20.60
11.59
21.32
20.15
75
26.19
Return on assets%
17.18
15.36
13.21
15.33
14.15
13.89
13.36
15.43
14.66
13.84
21.42
13.89
14.40
23
0.13
EPS¥
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.14
(4.10%)
(2.17%)
—
11.15
EPS growth%
22.16
22.48
22.97
20.19
19.06
16.46
18.68
16.00
17.98
18.12
2.49
17.98
18.87
94
0.04
Bookvalue per sh¥
0.15
0.13
0.12
0.11
0.09
0.10
0.09
0.10
0.09
0.10
0.13
0.92%
(3.37%)
—
0.08
FCF per share¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.03
(3.07%)
(2.32%)
—
0.10
Dividend per sh¥
0.20
0.23
0.23
0.22
0.25
0.27
0.25
0.24
0.25
0.26
0.14
1.15%
2.90%
—
12.01
Div yield (avg)%
0.40
0.40
0.69
0.40
0.40
0.40
0.40
1.41
3.92
6.52
4.03
1.41
0.40
18
26.93
Payout ratio%
14.28
16.09
13.81
14.25
11.86
13.12
15.72
13.84
12.12
13.56
16.00
13.56
13.83
70
53.32
Shares (diluted)M
90.41
91.45
99.95
104.2
101.9
117.2
118.4
130.7
144.8
146.5
53.54
7.53%
6.30%
56
2.16
Buyback yield%
7.93
9.21
12.12
9.17
8.19
6.39
5.88
6.08
6.04
4.14
10.47
6.04
7.16
12
0.877
D/E ratiox
0.255
0.276
0.306
0.353
0.374
0.410
0.420
0.477
0.505
0.487
1.258
0.477
0.392
91
2.372
Enterprise value¥M
13.99
15.24
16.76
16.44
16.52
18.63
19.43
19.39
21.75
24.21
12.13
7.94%
6.24%
34
14.18
LT debt¥M
9.790
8.800
8.440
8.190
8.992
9.476
8.890
7.986
8.336
8.724
9.699
(0.61%)
(0.93%)
35
Revenue
¥15.79M
3.46%
1.00×
Cost of revenue
¥11.06M
3.47%
1.00×
Operating expenses
¥3.156M
3.25%
0.98×
Goodwill & intangibles
19.79%