333.9
Revenue¥M
412.5
441.0
461.6
502.5
538.1
583.3
629.5
674.9
707.0
743.1
342.8
6.67%
6.99%
80
23.26
Revenue growth%
21.18
20.37
20.76
19.79
18.65
16.36
13.55
12.40
11.08
13.83
24.74
13.55
17.51
75
4.59
Gross margin%
21.24
18.78
21.16
21.42
19.20
19.26
18.41
20.53
20.99
18.07
23.70
19.26
19.89
37
20.01
Operating margin%
22.16
19.38
19.81
19.19
17.51
17.41
18.44
18.38
17.25
16.02
16.38
17.41
18.41
84
4.02
Net margin%
10.54
7.73
5.96
5.08
6.18
7.10
4.30
5.76
4.19
4.55
5.04
4.55
5.86
55
20.94
P/E ratio (avg)x
19.64
20.39
21.08
24.05
23.95
22.76
23.54
26.12
28.89
31.23
13.51
26.12
23.74
52
25.55
EV/EBITx
25.25
25.85
26.90
25.88
26.84
27.27
25.97
25.81
26.74
29.17
7.831
26.74
26.35
85
4.87
FCF yield (avg)%
12.04
13.48
12.56
14.60
12.34
10.86
8.89
10.31
9.35
12.19
12.05
10.31
12.11
8
8.02
FCF margin%
2.18
2.62
5.46
6.76
8.53
9.88
9.25
8.02
10.70
9.65
26.99
9.65
8.28
77
1.705
FCF / Net incomex
0.782
0.801
0.817
0.884
0.962
1.115
1.090
1.234
1.258
1.218
1.559
1.218
1.026
83
9.50
ROIC%
14.90
17.38
14.94
15.28
17.05
18.86
18.31
19.46
18.05
18.65
13.61
18.65
17.71
68
6.64
Return on equity%
32.65
35.13
36.00
34.69
34.55
33.23
34.88
35.11
32.22
33.66
21.30
33.66
34.62
66
4.60
Return on assets%
28.58
26.11
25.76
26.25
29.00
30.63
31.16
31.38
33.38
35.76
29.31
31.38
29.81
15
0.05
EPS¥
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.05
0.05
0.05
0.05
(0.44%)
1.18%
—
10.94
EPS growth%
20.21
19.55
21.32
22.75
21.62
22.12
22.34
20.66
21.99
20.50
5.50
21.99
21.47
62
0.13
Bookvalue per sh¥
0.07
0.07
0.08
0.08
0.08
0.09
0.09
0.09
0.09
0.09
0.20
1.58%
3.31%
—
0.05
FCF per share¥
0.16
0.15
0.15
0.16
0.15
0.14
0.15
0.14
0.14
0.16
0.04
1.01%
0.73%
—
0.21
Dividend per sh¥
0.05
0.06
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.07
0.06
0.23%
3.75%
—
16.96
Div yield (avg)%
15.31
12.35
10.29
8.11
10.76
8.18
6.40
7.20
6.45
4.90
29.32
6.45
8.15
54
22.00
Payout ratio%
12.95
15.83
18.37
19.96
22.06
24.68
25.13
23.59
26.12
25.61
11.16
25.13
22.83
17
1.224
Shares (diluted)B
1.387
1.391
1.401
1.589
1.851
2.120
2.406
2.331
2.785
2.819
1.211
8.78%
7.81%
67
8.56
Buyback yield%
19.31
21.76
23.27
24.80
25.59
26.79
29.42
30.89
33.56
32.35
11.89
30.89
26.19
76
0.456
D/E ratiox
1.174
1.205
1.138
1.147
1.091
1.134
1.283
1.462
1.617
1.784
1.557
1.462
1.189
68
440.6
Enterprise value¥M
301.4
278.6
272.5
251.5
228.3
222.9
196.6
198.5
200.9
196.4
174.8
(2.97%)
(4.16%)
30
229.6
LT debt¥M
330.1
335.4
377.8
418.5
443.7
457.0
414.3
414.0
442.0
401.7
130.8
(1.97%)
1.77%
79
Revenue
¥743.1M
6.99%
1.00×
Cost of revenue
¥378.1M
7.06%
1.01×
Operating expenses
¥174.3M
7.01%
1.00×
Cash and investments
15.45%
Spread over hurdle
33.00%