56.38
Revenue¥M
169.8
173.2
177.6
178.9
188.6
190.9
193.8
200.2
208.1
209.8
62.09
2.15%
2.68%
21
28.52
Revenue growth%
14.47
15.37
17.02
17.10
17.52
16.53
13.89
16.48
14.50
16.57
5.32
16.48
16.51
17
13.71
Gross margin%
13.41
13.52
13.74
12.31
14.01
12.86
15.65
13.21
14.85
14.84
3.92
14.84
13.63
20
29.98
Operating margin%
16.92
19.82
22.55
22.93
23.67
23.71
20.79
18.39
19.69
18.05
20.68
19.69
20.31
88
15.49
Net margin%
10.94
8.30
10.14
11.62
10.45
8.92
11.70
13.36
15.78
17.25
18.86
13.36
11.28
25
26.98
P/E ratio (avg)x
15.94
15.55
16.90
16.05
15.51
15.54
17.03
18.86
20.41
19.44
14.83
18.86
16.48
36
18.80
EV/EBITx
28.80
30.78
29.49
31.82
31.12
35.13
36.48
40.94
44.38
40.21
25.04
40.21
33.48
29
15.02
FCF yield (avg)%
23.92
22.33
19.49
22.23
20.90
21.62
21.00
21.73
23.80
23.95
13.49
21.73
21.98
16
20.42
FCF margin%
13.89
13.66
11.21
8.31
8.14
9.44
9.71
6.86
4.93
4.98
29.22
6.86
8.88
47
0.554
FCF / Net incomex
2.677
3.212
3.389
3.567
3.725
4.518
5.126
5.031
5.710
5.992
0.228
5.126
4.121
68
15.53
ROIC%
14.45
11.84
11.71
9.80
8.37
9.42
10.68
8.43
9.83
6.91
22.91
9.42
9.82
80
22.92
Return on equity%
14.43
12.64
12.36
10.24
8.67
11.38
14.14
12.93
12.82
14.02
25.17
12.93
12.73
46
14.39
Return on assets%
9.13
9.84
8.24
7.66
8.79
9.45
10.58
10.94
11.09
11.98
11.65
10.94
9.65
68
0.01
EPS¥
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
7.33%
5.46%
—
14.60
EPS growth%
32.48
33.18
34.57
35.79
34.74
32.21
34.19
33.81
32.08
31.90
29.83
32.21
33.50
44
—
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.01
8.03%
4.51%
—
0.01
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.66%)
(0.95%)
—
0.02
Dividend per sh¥
0.01
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.01
7.67%
9.87%
—
17.99
Div yield (avg)%
25.21
23.65
25.78
24.41
27.17
28.69
27.94
28.60
26.21
25.47
11.81
27.94
26.00
59
23.53
Payout ratio%
33.64
34.37
37.30
39.74
42.07
44.88
43.50
41.02
39.46
40.92
25.23
41.02
40.33
47
9.035
Shares (diluted)B
6.839
6.861
7.306
7.478
7.440
6.592
6.655
6.864
7.219
7.323
9.143
(0.32%)
0.53%
58
26.64
Buyback yield%
3.78
4.82
7.60
7.08
7.34
5.55
4.60
7.46
10.42
11.26
7.13
7.46
7.21
61
0.216
D/E ratiox
1.074
1.126
1.098
1.184
1.240
1.200
1.058
1.144
1.149
1.263
1.222
1.149
1.146
72
73.67
Enterprise value¥M
194.7
196.6
195.9
204.6
200.3
222.0
225.8
256.9
239.9
266.7
144.7
5.89%
4.30%
69
148.6
LT debt¥M
64.80
71.28
71.89
65.62
63.09
64.63
64.68
66.46
66.20
63.49
96.72
0.13%
(0.05%)
89
Revenue
¥209.8M
2.68%
1.00×
Cost of revenue
¥142.6M
2.60%
0.99×
Operating expenses
¥42.16M
3.03%
1.04×
Cash and investments
16.87%
Spread over hurdle
64.09%