17.58
Revenue¥M
9.636
10.34
10.91
11.95
12.96
13.89
14.67
15.94
17.12
18.32
18.21
7.17%
7.31%
37
28.11
Revenue growth%
22.33
19.94
19.76
20.91
18.68
18.99
21.07
23.43
21.39
21.00
5.77
21.07
20.96
79
20.13
Gross margin%
18.23
17.86
20.03
17.39
20.13
22.46
22.83
25.08
25.79
26.64
3.42
25.08
21.29
67
16.99
Operating margin%
18.11
19.42
20.16
21.13
18.57
19.95
18.64
19.46
16.98
14.48
25.26
18.64
19.03
20
4.97
Net margin%
18.89
19.38
20.55
20.37
17.77
20.05
17.24
18.10
18.72
18.34
26.87
18.34
18.80
85
7.029
P/E ratio (avg)x
37.38
39.20
41.74
44.73
51.43
59.69
69.36
79.62
78.44
76.13
32.56
76.13
55.56
7
33.88
EV/EBITx
19.30
22.40
23.08
22.32
25.56
28.88
30.87
32.81
33.34
35.11
37.77
32.81
27.22
63
16.69
FCF yield (avg)%
23.69
25.34
28.22
28.98
26.45
24.34
22.40
21.79
23.55
23.47
16.11
23.47
24.02
15
12.41
FCF margin%
15.84
15.63
16.49
15.05
16.12
13.19
15.99
16.45
15.25
12.48
2.91
15.25
15.73
32
0.106
FCF / Net incomex
1.412
1.472
1.668
1.828
1.950
2.040
2.158
2.466
2.392
2.256
0.784
2.256
1.995
63
18.95
ROIC%
20.82
20.52
17.53
17.11
15.98
16.96
14.78
12.23
12.53
11.97
16.28
12.53
16.47
19
4.37
Return on equity%
27.00
28.47
29.09
31.40
29.88
31.23
30.76
30.76
32.89
33.33
17.75
31.23
30.76
68
15.97
Return on assets%
17.82
18.97
16.13
14.10
15.19
17.02
16.21
16.32
18.47
19.17
13.87
17.02
16.67
53
—
EPS¥
—
—
—
—
—
—
—
—
—
—
—
1.44%
3.36%
—
15.56
EPS growth%
18.05
16.64
16.97
16.28
17.16
19.76
18.37
16.75
19.45
19.10
16.97
19.10
17.60
47
—
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
—
4.41%
4.58%
—
—
FCF per share¥
—
—
—
—
—
—
—
—
—
—
—
5.73%
0.65%
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
—
0.24%
(1.79%)
—
26.30
Div yield (avg)%
14.21
12.44
11.92
11.77
8.99
9.09
11.87
11.37
8.37
8.67
21.87
9.09
11.57
10
3.73
Payout ratio%
0.40
0.40
0.40
0.40
0.40
1.61
0.64
3.42
1.89
3.70
16.22
1.89
0.52
68
8.325
Shares (diluted)B
9.779
9.000
9.007
9.988
11.30
12.91
12.75
12.47
14.18
15.34
8.676
6.29%
5.06%
93
15.32
Buyback yield%
19.99
19.72
22.51
20.37
22.03
21.16
20.98
20.62
21.91
19.91
3.50
20.98
20.80
85
0.716
D/E ratiox
1.366
1.533
1.783
1.739
1.696
1.891
2.122
2.270
2.598
2.670
0.355
2.270
1.837
89
20.32
Enterprise value¥M
20.54
22.12
23.97
26.81
31.96
35.57
38.35
45.45
44.07
50.46
13.29
9.57%
11.03%
31
20.57
LT debt¥M
9.674
10.66
10.10
11.72
11.44
12.30
11.73
11.11
12.62
12.39
16.62
1.61%
3.51%
38
Revenue
¥18.32M
7.31%
1.00×
Cost of revenue
¥10.53M
7.31%
1.00×
Operating expenses
¥4.447M
7.37%
1.01×
Spread over hurdle
27.57%