18.85
Revenue¥M
29.35
30.65
31.78
32.78
34.77
35.32
36.06
38.22
40.23
40.87
20.26
3.29%
3.56%
63
23.89
Revenue growth%
28.89
26.17
25.13
24.33
21.53
19.39
20.42
21.02
21.33
22.67
7.38
21.02
22.10
8
23.56
Gross margin%
18.83
16.38
17.08
17.55
18.15
16.57
14.09
11.86
13.35
13.42
3.78
13.42
16.48
51
14.52
Operating margin%
13.56
14.12
15.31
17.86
15.13
15.77
13.61
14.85
17.34
19.84
18.35
15.77
15.22
28
12.82
Net margin%
28.55
30.97
28.52
31.38
32.00
34.76
35.17
33.63
33.82
33.59
28.16
33.82
32.79
62
7.709
P/E ratio (avg)x
15.53
16.84
17.12
19.71
20.10
19.89
21.45
24.11
28.36
28.92
21.24
24.11
20.00
67
10.26
EV/EBITx
34.70
34.35
32.31
35.78
34.08
34.72
32.62
35.53
41.34
43.49
23.89
35.53
34.71
25
6.93
FCF yield (avg)%
19.73
22.48
24.16
25.66
28.61
26.95
28.03
30.83
32.26
34.67
3.77
30.83
27.49
52
14.79
FCF margin%
23.28
20.31
22.67
23.71
26.47
24.60
25.45
24.05
25.81
25.04
21.81
25.04
24.32
14
1.331
FCF / Net incomex
1.852
1.923
1.841
1.750
1.899
2.154
2.162
1.995
2.145
2.219
0.211
2.154
1.959
49
10.28
ROIC%
19.91
21.51
22.13
19.34
18.87
20.69
21.11
22.99
24.50
21.63
17.18
21.63
21.31
30
19.97
Return on equity%
15.35
16.47
14.26
15.54
14.24
15.26
16.76
14.37
13.83
11.79
5.41
14.37
14.82
31
25.19
Return on assets%
26.22
25.96
25.93
25.18
26.58
27.87
26.30
27.57
25.74
25.89
20.82
26.30
26.09
53
0.23
EPS¥
0.16
0.16
0.17
0.16
0.15
0.14
0.14
0.15
0.16
0.15
0.23
0.37%
0.30%
—
18.62
EPS growth%
27.43
24.83
23.44
24.00
23.60
22.16
22.03
22.92
21.85
22.82
6.95
22.16
23.18
60
0.16
Bookvalue per sh¥
0.11
0.11
0.10
0.11
0.11
0.12
0.10
0.09
0.09
0.08
0.09
(4.77%)
(1.71%)
—
0.12
FCF per share¥
0.26
0.28
0.30
0.33
0.33
0.36
0.40
0.40
0.46
0.49
0.18
7.74%
7.68%
—
0.28
Dividend per sh¥
0.12
0.13
0.14
0.16
0.17
0.20
0.21
0.22
0.24
0.28
0.23
10.76%
9.03%
—
10.78
Div yield (avg)%
14.47
13.11
13.29
11.94
13.75
16.09
16.23
13.99
12.15
12.29
27.38
13.99
13.52
24
10.00
Payout ratio%
19.39
20.48
19.30
20.04
17.56
18.41
21.41
22.45
24.35
26.87
21.92
22.45
20.26
65
67.05
Shares (diluted)M
40.22
40.56
37.86
40.41
36.96
36.15
33.21
29.12
30.26
26.38
64.99
(6.53%)
(5.24%)
25
6.26
Buyback yield%
13.29
13.06
12.44
12.27
9.92
12.15
11.85
10.84
13.55
14.12
5.62
12.15
12.36
6
1.633
D/E ratiox
1.573
1.598
1.541
1.696
1.751
1.786
1.904
2.066
2.140
2.336
0.110
2.066
1.768
57
10.85
Enterprise value¥M
19.50
18.02
18.68
18.78
20.19
21.85
23.63
24.80
27.29
28.80
26.59
7.36%
3.91%
16
8.240
LT debt¥M
8.776
9.006
9.435
10.75
11.56
13.66
13.79
16.41
16.13
18.31
17.82
9.63%
9.41%
41
Revenue
¥40.87M
3.56%
1.00×
Cost of revenue
¥20.47M
3.38%
0.98×
Operating expenses
¥8.122M
4.07%
1.05×
Cash and investments
18.40%