28.01
Revenue¥M
15.88
16.58
17.40
18.53
19.60
20.40
21.33
22.27
24.11
31.30
34.26
5.40%
5.54%
35
3.18
Revenue growth%
36.84
35.22
32.45
32.97
35.87
37.35
38.22
35.74
35.14
26.59
16.42
35.87
35.48
19
7.38
Gross margin%
20.43
17.90
17.99
16.86
18.63
20.15
17.84
15.27
16.58
13.20
28.49
17.84
17.95
50
6.57
Operating margin%
4.39
4.93
4.70
4.48
2.44
5.02
5.61
5.15
2.35
25.33
6.24
5.02
4.59
91
15.97
Net margin%
5.73
5.61
7.29
10.03
11.94
14.65
16.55
17.95
18.47
4.94
11.96
16.55
10.99
94
25.89
P/E ratio (avg)x
25.92
30.63
32.98
37.29
37.99
36.02
42.34
47.01
54.24
33.95
21.32
42.34
36.65
47
27.32
EV/EBITx
44.88
47.92
55.06
63.98
73.73
72.69
88.31
98.81
108.4
30.32
10.10
88.31
68.33
88
21.07
FCF yield (avg)%
4.67
3.61
2.44
4.80
4.37
4.12
2.47
2.99
4.25
24.43
2.63
4.12
3.93
74
22.45
FCF margin%
18.81
18.60
16.83
17.08
19.67
17.95
19.16
21.92
20.69
8.91
23.08
19.67
18.99
25
0.652
FCF / Net incomex
1.746
1.571
1.640
1.799
1.772
1.927
1.820
2.028
1.899
0.248
1.343
1.899
1.804
56
17.20
ROIC%
15.84
14.09
15.10
13.81
12.67
14.77
16.54
16.34
18.08
25.39
17.60
16.34
15.47
41
24.05
Return on equity%
16.65
14.15
14.97
17.34
16.59
13.72
14.91
12.68
9.75
7.40
8.58
13.72
14.94
27
7.98
Return on assets%
18.43
19.97
22.29
21.35
20.19
21.15
18.91
17.84
18.10
27.90
20.59
18.91
19.44
33
0.21
EPS¥
0.27
0.27
0.25
0.26
0.23
0.21
0.20
0.21
0.22
0.23
0.26
(2.74%)
(1.77%)
—
26.94
EPS growth%
6.07
4.07
2.44
0.40
0.48
0.43
2.37
1.00
0.40
27.33
27.69
0.48
1.68
14
0.51
Bookvalue per sh¥
0.35
0.35
0.38
0.41
0.44
0.49
0.54
0.56
0.56
0.41
0.22
6.37%
5.26%
—
0.30
FCF per share¥
0.33
0.31
0.30
0.26
0.28
0.25
0.26
0.28
0.26
0.16
0.75
(0.54%)
(2.16%)
—
0.39
Dividend per sh¥
0.75
0.76
0.74
0.68
0.71
0.74
0.67
0.57
0.54
0.56
0.41
(4.47%)
(3.67%)
—
8.17
Div yield (avg)%
29.83
32.63
32.44
29.83
28.18
27.50
29.70
27.76
27.19
15.82
28.63
27.76
28.94
51
15.77
Payout ratio%
23.54
25.99
27.83
29.33
32.23
33.72
34.38
33.56
33.12
13.93
22.40
33.56
30.78
76
21.69
Shares (diluted)M
29.17
32.03
32.74
32.27
33.53
39.16
41.95
50.01
60.40
21.39
20.93
13.36%
7.28%
49
8.76
Buyback yield%
16.56
17.72
19.37
19.75
17.83
17.72
19.48
19.41
19.98
12.35
17.33
19.41
18.64
90
1.066
D/E ratiox
1.362
1.332
1.459
1.381
1.550
1.644
1.571
1.787
1.700
0.658
1.625
1.644
1.504
81
17.93
Enterprise value¥M
11.97
12.95
11.68
9.995
9.602
10.13
9.537
8.917
8.675
28.20
25.96
(2.79%)
(3.76%)
55
19.39
LT debt¥M
20.98
19.16
18.91
17.64
16.38
15.84
14.27
14.00
14.28
3.466
22.37
(4.15%)
(3.85%)
86
Revenue
¥24.11M
5.54%
1.00×
Cost of revenue
¥11.64M
5.56%
1.00×
Operating expenses
¥4.855M
5.86%
1.03×
Goodwill & intangibles
15.16%