9.848
Revenue¥M
16.18
17.70
18.85
20.12
21.24
22.41
24.57
27.09
29.10
32.06
10.51
8.58%
7.72%
81
24.26
Revenue growth%
28.21
30.52
32.53
34.46
33.47
35.83
36.73
34.34
35.02
32.29
21.52
35.02
33.90
18
27.92
Gross margin%
0.98
3.42
4.02
3.82
5.35
4.81
3.25
3.85
1.47
2.93
29.86
3.25
3.62
69
27.03
Operating margin%
26.99
25.54
25.19
25.67
22.81
20.18
22.30
24.18
26.13
26.85
13.53
24.18
25.36
55
16.02
Net margin%
27.69
25.19
24.20
25.29
25.86
25.71
22.75
20.60
22.72
22.37
25.01
22.72
24.69
12
36.21
P/E ratio (avg)x
19.53
18.20
20.11
18.13
17.06
16.56
17.39
18.48
19.75
17.53
33.23
17.53
18.16
35
28.03
EV/EBITx
24.30
27.65
31.28
35.22
34.30
38.40
36.57
38.40
40.09
46.05
6.229
38.40
35.90
51
25.62
FCF yield (avg)%
26.36
26.90
27.32
26.61
28.81
31.58
33.41
31.07
28.69
31.04
19.58
31.07
28.75
21
11.05
FCF margin%
14.24
17.12
14.64
13.51
15.87
16.85
18.60
17.68
17.27
16.53
2.89
17.27
16.69
60
0.142
FCF / Net incomex
1.767
1.986
1.906
1.802
1.650
1.784
1.955
1.900
2.080
2.328
0.176
1.955
1.903
47
20.02
ROIC%
7.19
8.46
8.48
5.67
7.87
9.37
6.66
9.25
9.66
7.97
25.25
9.25
8.21
7
12.83
Return on equity%
1.49
1.01
2.40
1.06
0.40
0.40
0.40
3.22
4.96
6.06
13.55
3.22
1.28
33
11.38
Return on assets%
27.30
24.73
25.55
23.36
23.04
25.82
26.99
27.97
25.51
27.85
21.66
26.99
25.69
45
0.01
EPS¥
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.01
11.40%
8.35%
—
17.11
EPS growth%
30.09
28.04
25.17
22.22
20.47
19.96
22.71
24.93
25.86
23.91
12.14
23.91
24.42
72
0.01
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
8.15%
6.33%
—
—
FCF per share¥
0.01
0.01
0.01
0.01
0.01
—
—
0.01
—
—
0.01
(0.18%)
(2.84%)
—
—
Dividend per sh¥
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
—
9.35%
10.88%
—
28.99
Div yield (avg)%
31.11
32.58
29.73
29.87
27.21
26.71
27.46
27.86
25.63
28.48
16.51
27.46
28.17
25
2.06
Payout ratio%
15.97
18.94
16.02
13.57
11.17
8.57
10.62
10.58
9.14
10.98
21.18
10.58
11.07
27
1.912
Shares (diluted)B
1.745
1.647
1.728
1.661
1.672
1.754
1.801
1.701
1.651
1.839
1.936
1.93%
0.55%
16
19.55
Buyback yield%
7.20
9.20
11.55
9.28
6.63
6.31
7.94
9.16
8.42
5.83
21.16
7.94
8.18
59
1.602
D/E ratiox
1.319
1.439
1.412
1.229
1.310
1.449
1.352
1.213
1.294
1.288
0.507
1.294
1.314
85
34.03
Enterprise value¥M
41.74
38.78
36.09
32.99
34.38
38.87
37.85
38.07
36.24
40.92
19.11
3.55%
0.58%
10
11.40
LT debt¥M
6.618
6.714
6.641
7.333
8.258
8.101
9.136
9.931
9.617
8.937
24.15
1.59%
2.66%
63
Revenue
¥32.06M
7.72%
1.00×
Cost of revenue
¥17.95M
7.81%
1.01×
Operating expenses
¥3.904M
7.78%
1.01×
Goodwill & intangibles
15.88%
Spread over hurdle
(0.35%)