71.66
Revenue¥M
124.0
136.1
149.1
165.3
182.4
196.8
216.6
232.6
249.0
267.9
77.59
7.99%
8.66%
55
8.63
Revenue growth%
13.33
11.42
11.81
13.61
10.86
12.35
10.78
8.95
7.02
9.77
29.57
9.77
11.14
87
17.21
Gross margin%
8.35
5.84
5.76
4.13
3.85
6.28
5.27
4.56
2.28
0.40
6.81
4.56
4.91
42
29.31
Operating margin%
32.79
31.70
34.41
32.07
31.74
32.27
32.03
31.88
34.58
32.55
29.00
32.27
32.17
73
19.63
Net margin%
29.03
30.57
28.01
30.27
27.30
28.07
30.23
28.99
31.94
33.34
21.88
30.23
29.63
89
32.74
P/E ratio (avg)x
15.63
17.72
20.37
19.50
20.49
22.32
22.76
26.15
25.26
25.32
21.23
25.26
21.41
46
33.80
EV/EBITx
9.628
10.70
10.05
11.76
13.71
13.93
13.17
12.36
11.73
11.34
9.818
12.36
11.75
16
4.51
FCF yield (avg)%
11.26
13.34
16.18
15.24
14.38
13.75
14.78
12.39
13.51
13.62
11.97
13.62
13.69
5
20.59
FCF margin%
10.50
10.44
10.75
9.27
7.07
5.03
5.58
5.18
6.70
4.32
6.84
5.18
6.89
73
0.548
FCF / Net incomex
1.499
1.497
1.502
1.714
1.880
1.872
1.888
2.026
2.054
2.369
0.829
2.026
1.876
26
24.77
ROIC%
4.07
4.05
5.79
5.34
4.01
5.25
8.15
7.88
5.36
6.59
2.24
6.59
5.35
70
3.18
Return on equity%
10.97
9.57
12.54
14.55
13.76
13.33
13.44
12.84
12.87
13.36
10.44
13.33
13.10
36
7.52
Return on assets%
34.91
34.72
35.15
32.57
32.12
34.73
34.36
32.21
35.09
33.94
5.71
34.36
34.54
7
—
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
—
12.26%
10.04%
—
27.55
EPS growth%
25.55
27.47
27.08
27.52
28.34
28.52
27.72
29.89
29.60
28.57
22.76
28.57
28.03
50
—
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
—
1.16%
1.00%
—
—
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.49%
4.18%
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
0.01
—
8.80%
8.80%
—
9.66
Div yield (avg)%
26.80
24.29
24.99
23.81
25.99
27.40
28.97
30.49
29.31
26.41
19.18
28.97
26.61
42
8.58
Payout ratio%
15.84
15.08
12.32
12.90
15.66
17.92
18.17
16.82
16.49
16.10
11.69
16.82
15.97
57
17.66
Shares (diluted)B
26.35
30.93
30.17
33.70
35.98
34.78
35.71
41.07
42.47
41.82
17.72
3.05%
5.07%
91
10.36
Buyback yield%
25.96
26.65
27.15
25.25
24.05
21.96
22.68
21.84
23.64
21.15
7.01
21.96
23.84
55
1.512
D/E ratiox
1.491
1.482
1.436
1.629
1.650
1.692
1.646
1.692
1.764
1.829
1.124
1.692
1.648
61
110.6
Enterprise value¥M
146.8
154.2
160.8
147.5
148.3
135.8
126.1
129.4
138.8
152.9
116.1
0.61%
1.10%
60
116.9
LT debt¥M
142.0
130.2
144.4
128.7
132.7
142.4
149.9
159.6
142.0
143.0
32.27
1.51%
(0.21%)
50
Revenue
¥267.9M
8.66%
1.00×
Cost of revenue
¥152.4M
9.11%
1.04×
Operating expenses
¥26.74M
7.71%
0.92×
Spread over hurdle
11.80%