14.90
Revenue¥M
23.76
24.23
24.39
24.44
24.98
24.94
25.00
25.68
25.42
25.21
15.93
0.19%
0.69%
71
10.78
Revenue growth%
13.90
16.01
15.88
15.63
15.06
14.48
16.85
19.84
22.07
23.98
4.16
19.84
15.95
22
3.11
Gross margin%
9.17
7.64
5.72
8.59
8.30
5.42
3.39
6.36
6.19
7.72
29.35
6.19
7.00
69
11.57
Operating margin%
32.20
29.55
29.75
30.63
31.35
31.43
32.51
31.55
32.70
30.94
15.92
31.55
31.39
81
21.48
Net margin%
31.23
29.54
27.64
30.47
32.79
33.91
35.57
34.17
33.87
35.01
18.01
34.17
33.33
95
23.78
P/E ratio (avg)x
49.10
54.48
56.91
65.76
78.20
90.59
102.3
101.8
103.0
116.5
31.43
102.3
84.39
80
13.35
EV/EBITx
21.57
22.11
22.51
22.26
22.99
22.14
20.60
21.99
23.61
25.85
13.64
22.14
22.20
9
16.57
FCF yield (avg)%
25.11
26.45
26.41
26.25
26.68
25.23
27.80
30.68
31.68
33.13
2.12
30.68
26.57
70
9.82
FCF margin%
2.69
0.40
0.40
2.39
1.37
3.63
0.88
2.23
3.32
4.04
19.11
3.32
2.31
84
0.640
FCF / Net incomex
1.052
1.058
1.100
1.045
0.987
1.095
1.130
1.150
1.076
1.060
1.599
1.095
1.068
59
27.47
ROIC%
20.84
23.10
20.97
22.11
23.72
24.24
26.28
28.49
30.14
29.57
10.85
28.49
23.98
18
16.07
Return on equity%
20.92
20.22
18.55
18.33
19.92
22.16
24.24
26.00
25.66
22.92
5.15
24.24
21.54
43
7.93
Return on assets%
28.63
28.88
26.01
24.74
21.90
20.71
21.86
21.95
21.39
21.80
19.03
21.80
21.93
65
0.05
EPS¥
0.13
0.13
0.15
0.17
0.20
0.23
0.24
0.28
0.31
0.38
0.05
13.33%
13.12%
—
27.12
EPS growth%
21.33
20.41
18.71
16.04
15.98
15.68
17.43
17.43
19.30
16.53
23.77
17.43
17.43
11
0.11
Bookvalue per sh¥
0.16
0.16
0.19
0.21
0.23
0.27
0.27
0.32
0.33
0.40
0.05
11.59%
10.59%
—
0.09
FCF per share¥
0.11
0.10
0.10
0.10
0.10
0.12
0.11
0.12
0.12
0.11
0.11
1.10%
0.21%
—
0.06
Dividend per sh¥
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.05
(5.70%)
(3.63%)
—
13.76
Div yield (avg)%
23.03
20.21
17.58
16.86
15.77
17.01
19.61
20.36
18.88
17.95
24.70
18.88
18.42
14
13.31
Payout ratio%
26.27
27.05
28.31
26.60
25.27
27.50
26.12
28.20
25.33
23.60
12.24
26.12
26.43
38
136.3
Shares (diluted)M
142.0
135.4
148.1
145.6
148.0
145.4
145.9
155.5
151.8
141.2
129.8
(0.93%)
(0.29%)
11
25.69
Buyback yield%
21.40
20.97
20.04
19.92
20.11
22.19
19.97
22.69
25.35
27.91
18.06
22.69
21.19
86
1.625
D/E ratiox
1.325
1.274
1.320
1.440
1.548
1.467
1.535
1.408
1.454
1.434
0.793
1.454
1.437
29
18.13
Enterprise value¥M
7.578
8.955
9.021
8.830
9.988
10.56
12.07
11.98
13.61
14.04
22.22
7.05%
6.80%
63
15.97
LT debt¥M
8.231
7.291
7.492
6.905
7.090
6.115
5.590
4.758
4.171
4.100
18.88
(10.38%)
(7.11%)
37
Revenue
¥25.21M
0.69%
1.00×
Cost of revenue
¥17.65M
0.69%
1.00×
Operating expenses
¥4.562M
0.61%
0.99×
Goodwill & intangibles
14.79%