3.405
Revenue¥M
15.06
15.67
16.15
16.66
17.50
18.78
19.65
20.57
21.97
23.52
3.651
6.10%
5.07%
27
5.29
Revenue growth%
20.35
19.99
22.99
21.79
22.13
23.13
20.52
19.71
22.34
21.83
20.81
21.83
21.81
70
23.40
Gross margin%
14.40
11.55
10.68
9.11
7.48
9.41
10.18
9.94
11.29
9.52
24.33
9.94
10.06
66
29.25
Operating margin%
6.51
8.46
9.87
7.19
9.93
9.40
9.36
11.62
11.33
11.85
16.05
11.33
9.63
26
8.84
Net margin%
4.44
4.46
4.40
4.51
2.11
3.35
2.30
0.40
2.21
3.14
11.25
2.30
3.25
74
35.36
P/E ratio (avg)x
28.80
28.37
26.39
25.80
28.16
28.52
27.89
26.87
24.09
22.56
15.34
26.87
27.38
30
13.28
EV/EBITx
31.30
32.72
34.67
31.67
33.68
33.63
31.02
27.18
29.36
26.34
22.94
29.36
31.48
38
27.52
FCF yield (avg)%
31.01
32.87
34.66
36.49
35.22
35.49
33.06
33.25
33.21
34.60
5.25
33.25
33.93
50
18.15
FCF margin%
11.13
9.65
7.64
8.67
6.96
6.15
7.57
5.86
7.93
9.04
2.10
7.57
7.78
39
1.085
FCF / Net incomex
1.230
1.449
1.561
1.770
1.721
1.686
1.594
1.586
1.624
1.845
1.003
1.624
1.609
13
15.44
ROIC%
19.04
18.78
17.78
19.28
19.01
17.79
15.59
14.75
17.22
16.46
6.94
16.46
17.79
39
6.88
Return on equity%
0.40
0.90
0.40
0.40
1.58
0.40
1.72
0.40
1.06
1.50
9.45
1.06
0.65
86
29.34
Return on assets%
12.69
12.48
11.96
14.71
15.29
17.34
16.83
16.92
16.10
13.50
25.83
16.83
15.00
82
0.06
EPS¥
0.05
0.05
0.05
0.06
0.05
0.06
0.05
0.06
0.06
0.06
0.06
3.25%
0.93%
—
29.98
EPS growth%
20.75
20.91
23.70
23.81
22.15
22.88
25.81
24.02
22.91
19.93
28.64
22.91
22.89
24
0.04
Bookvalue per sh¥
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.04
0.05
(2.64%)
(2.19%)
—
0.02
FCF per share¥
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
(4.70%)
(3.62%)
—
0.06
Dividend per sh¥
0.03
0.03
0.03
0.03
0.02
0.03
0.02
0.02
0.02
0.02
0.02
(4.87%)
(6.22%)
—
23.99
Div yield (avg)%
31.73
29.54
26.97
24.21
27.16
28.59
28.64
29.93
27.64
25.96
26.39
28.59
28.11
60
21.68
Payout ratio%
14.30
11.81
9.42
10.29
12.41
10.96
10.09
9.15
11.62
13.05
10.98
10.96
11.29
41
90.53
Shares (diluted)M
65.05
58.67
58.46
54.70
49.47
42.60
45.58
38.84
35.11
37.40
88.48
(5.44%)
(5.78%)
42
17.32
Buyback yield%
12.56
12.12
9.63
11.23
9.31
9.62
7.59
10.40
7.99
7.36
2.71
7.99
9.62
73
1.688
D/E ratiox
2.241
2.571
2.934
3.213
3.723
3.645
3.893
4.097
4.445
4.692
1.458
4.097
3.684
33
17.85
Enterprise value¥M
16.43
17.63
17.55
18.72
17.62
17.83
17.18
18.79
19.18
17.63
25.24
0.02%
1.24%
49
2.772
LT debt¥M
13.05
15.09
17.12
17.52
20.20
21.80
21.21
20.50
21.27
22.82
24.22
2.47%
5.40%
68
Revenue
¥23.52M
5.07%
1.00×
Cost of revenue
¥15.93M
4.72%
0.97×
Operating expenses
¥2.611M
5.40%
1.03×
Goodwill & intangibles
17.40%