3.891
Revenue¥M
28.79
30.18
32.73
35.86
38.11
40.03
43.63
47.66
50.00
53.00
4.088
6.82%
7.21%
53
8.26
Revenue growth%
10.80
10.53
11.69
12.89
14.93
13.59
14.35
15.77
17.67
17.46
9.95
15.77
13.97
43
12.64
Gross margin%
24.35
23.44
21.06
24.06
21.06
18.74
19.37
19.43
16.66
15.77
19.76
18.74
20.25
80
14.62
Operating margin%
28.33
29.26
27.68
25.69
27.52
25.78
23.37
25.03
23.13
21.66
15.69
23.37
25.73
60
13.71
Net margin%
16.35
16.27
14.31
16.77
15.95
17.41
18.20
17.80
17.20
16.38
5.92
17.41
16.57
34
14.03
P/E ratio (avg)x
22.97
21.38
21.20
21.86
22.66
21.82
21.84
24.48
25.45
28.88
10.14
24.48
22.26
46
12.42
EV/EBITx
19.40
17.68
16.59
15.19
14.65
13.56
14.42
14.15
12.85
14.23
25.28
14.15
14.54
61
27.47
FCF yield (avg)%
23.25
21.86
20.66
18.33
18.93
21.10
20.45
19.11
16.14
14.42
24.04
19.11
19.78
71
28.73
FCF margin%
6.62
6.90
4.68
4.72
6.76
4.41
3.78
3.16
3.10
3.65
13.60
3.65
4.55
87
1.019
FCF / Net incomex
0.442
0.379
0.406
0.440
0.440
0.475
0.481
0.511
0.446
0.391
0.964
0.475
0.441
65
5.34
ROIC%
20.84
21.91
20.88
19.63
18.87
18.22
18.42
16.31
14.47
14.82
3.78
16.31
18.64
58
13.62
Return on equity%
31.95
32.15
29.35
26.40
25.54
27.82
30.55
33.28
30.93
33.22
9.08
30.93
30.74
48
15.47
Return on assets%
25.37
26.31
25.25
27.50
28.73
29.67
28.49
26.26
26.93
24.43
26.55
26.93
26.62
42
—
EPS¥
—
—
—
—
—
—
—
—
—
—
—
5.63%
4.22%
—
18.23
EPS growth%
14.20
11.44
13.59
13.03
13.01
13.29
12.50
11.70
11.69
9.73
17.20
11.70
12.76
26
—
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.96%
2.85%
—
—
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.09%
6.59%
—
—
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.56%
11.40%
—
8.32
Div yield (avg)%
13.43
11.07
9.05
6.87
5.16
2.92
4.05
6.21
4.58
3.64
29.40
4.05
5.68
91
12.89
Payout ratio%
31.82
34.23
35.31
37.44
37.68
37.59
38.24
39.81
37.47
34.88
26.72
37.59
37.45
69
9.161
Shares (diluted)B
11.09
11.27
11.39
12.20
11.46
12.34
14.36
16.13
18.38
18.21
8.999
9.71%
6.59%
53
14.05
Buyback yield%
24.19
26.44
26.63
27.06
26.36
25.19
25.90
28.49
30.42
29.19
2.42
28.49
26.53
78
0.649
D/E ratiox
1.342
1.385
1.627
1.625
1.890
1.874
2.135
2.240
2.648
3.024
0.127
2.240
1.882
27
14.57
Enterprise value¥M
16.00
18.99
19.71
19.74
22.21
21.71
21.51
24.32
26.70
27.44
42.11
4.32%
5.28%
86
26.78
LT debt¥M
44.54
51.20
50.17
56.72
66.07
65.21
65.86
63.03
70.67
80.39
12.05
4.00%
7.53%
76
Revenue
¥53.00M
7.21%
1.00×
Cost of revenue
¥28.54M
7.12%
0.99×
Operating expenses
¥5.881M
7.25%
1.00×
Property and equipment
18.35%
Goodwill & intangibles
17.07%
Spread over hurdle
23.58%