0.145
Revenue¥M
1.925
1.944
1.913
1.881
1.893
1.935
1.926
1.882
1.871
1.867
0.149
(0.27%)
(0.34%)
13
23.29
Revenue growth%
29.51
32.49
33.49
30.63
32.37
30.78
27.87
30.71
29.68
31.95
20.50
30.71
30.75
72
22.08
Gross margin%
15.20
14.19
13.02
14.09
14.70
15.64
15.30
17.21
16.18
18.79
11.81
16.18
15.25
66
19.59
Operating margin%
21.09
20.77
17.80
18.07
18.40
18.30
16.17
14.18
16.88
15.87
18.57
16.17
17.94
70
23.55
Net margin%
9.04
8.22
10.43
11.79
11.52
14.02
13.14
10.57
10.22
9.83
12.21
10.57
10.50
85
32.13
P/E ratio (avg)x
43.74
41.46
38.35
43.11
45.00
42.25
42.80
40.58
42.74
46.03
19.70
42.74
42.77
21
20.38
EV/EBITx
30.31
31.95
35.30
38.22
42.20
46.40
46.86
42.28
40.20
43.91
30.31
43.91
41.20
28
15.45
FCF yield (avg)%
6.40
6.10
4.31
4.91
2.12
4.51
4.37
4.69
2.96
0.58
6.35
4.37
4.44
8
2.84
FCF margin%
7.15
6.17
6.54
8.87
8.15
8.06
7.14
8.41
10.63
8.86
23.31
8.41
8.11
8
0.631
FCF / Net incomex
0.400
0.439
0.421
0.380
0.396
0.441
0.408
0.407
0.417
0.457
1.092
0.417
0.413
82
15.38
ROIC%
22.87
23.53
20.66
19.99
18.19
15.31
17.34
20.08
21.59
23.02
3.15
20.08
20.37
47
7.73
Return on equity%
6.56
4.75
2.04
3.16
0.40
0.40
0.40
2.65
1.99
3.59
20.52
1.99
2.34
91
13.49
Return on assets%
9.38
9.06
9.55
10.02
11.86
12.78
12.16
11.63
10.38
7.74
11.41
11.63
10.20
16
0.40
EPS¥
0.14
0.14
0.14
0.17
0.18
0.22
0.24
0.25
0.26
0.26
0.44
7.31%
5.86%
—
2.83
EPS growth%
2.31
4.84
5.98
5.95
6.07
8.77
7.04
5.94
3.00
1.97
12.26
5.94
5.94
66
0.39
Bookvalue per sh¥
0.44
0.51
0.54
0.58
0.61
0.71
0.70
0.72
0.82
0.98
0.18
9.97%
9.42%
—
0.42
FCF per share¥
0.16
0.16
0.17
0.15
0.13
0.13
0.13
0.12
0.13
0.12
0.41
(1.85%)
(3.82%)
—
0.14
Dividend per sh¥
0.21
0.21
0.24
0.26
0.28
0.30
0.32
0.29
0.28
0.27
0.30
(0.61%)
2.74%
—
15.68
Div yield (avg)%
6.35
7.63
8.79
10.78
8.34
7.71
5.74
5.97
3.76
2.25
5.86
5.74
6.99
20
16.44
Payout ratio%
2.04
4.32
3.68
4.15
1.90
2.49
1.10
0.40
0.40
0.40
30.00
0.40
1.97
81
2.834
Shares (diluted)M
4.447
4.898
5.587
6.184
6.687
7.136
8.513
8.872
10.24
10.90
2.802
10.26%
10.71%
83
17.21
Buyback yield%
4.56
3.20
0.50
0.40
0.40
3.16
2.44
3.21
4.67
6.79
14.89
3.21
3.18
8
1.620
D/E ratiox
0.798
0.686
0.616
0.565
0.484
0.432
0.446
0.420
0.368
0.382
1.208
0.420
0.465
31
1.026
Enterprise value¥M
0.340
0.385
0.401
0.465
0.480
0.552
0.529
0.518
0.572
0.553
1.254
2.85%
5.87%
43
1.344
LT debt¥M
0.999
0.987
0.970
0.850
0.887
0.820
0.837
0.896
0.855
0.757
0.829
(3.12%)
(4.23%)
78
Revenue
¥1.867M
(0.34%)
1.00×
Cost of revenue
¥1.081M
(0.70%)
0.96×
Operating expenses
¥0.389M
0.16%
1.05×
Goodwill & intangibles
17.15%