14.79
Revenue¥M
348.8
350.0
353.1
352.4
350.0
345.5
341.9
341.0
343.9
346.5
15.88
(0.20%)
0.12%
67
20.30
Revenue growth%
24.63
24.40
21.91
23.47
23.48
25.32
26.04
28.38
27.56
28.58
23.47
27.56
24.98
57
8.95
Gross margin%
14.05
14.59
17.50
16.94
16.33
16.51
16.75
16.59
16.15
13.24
18.03
16.51
16.42
62
22.67
Operating margin%
25.23
27.69
30.45
27.83
25.93
22.99
22.01
23.68
24.44
26.77
5.59
23.68
25.58
26
12.16
Net margin%
23.42
20.90
20.90
20.60
18.65
19.32
18.50
19.84
17.41
18.71
20.47
18.71
19.58
36
18.59
P/E ratio (avg)x
29.19
28.14
27.98
25.08
25.14
21.90
23.80
26.38
28.03
30.14
10.68
26.38
27.18
36
9.616
EV/EBITx
38.12
39.08
40.77
40.58
39.79
37.61
42.76
47.77
46.99
45.78
34.67
45.78
40.68
36
5.29
FCF yield (avg)%
7.58
10.48
10.70
9.64
12.38
11.23
11.84
10.59
10.29
9.08
5.22
10.59
10.54
12
15.41
FCF margin%
24.92
22.40
23.76
24.76
24.01
23.21
25.46
23.14
25.15
27.99
3.25
25.15
24.38
90
1.581
FCF / Net incomex
0.324
0.320
0.358
0.412
0.438
0.433
0.512
0.581
0.614
0.669
0.250
0.581
0.436
87
19.83
ROIC%
25.31
22.83
24.01
24.68
22.83
25.14
27.49
25.85
27.70
25.33
22.78
25.85
25.22
6
13.04
Return on equity%
25.47
23.98
24.46
25.84
28.17
29.01
28.04
26.79
28.65
27.47
21.03
28.04
27.13
74
23.95
Return on assets%
20.62
17.98
20.32
21.18
23.27
22.12
24.41
27.07
24.50
25.07
3.05
24.50
22.70
9
0.04
EPS¥
0.03
0.03
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.96%
0.48%
—
24.82
EPS growth%
21.42
20.17
18.73
19.97
19.41
19.95
19.79
18.47
19.96
22.11
22.18
19.95
19.96
42
0.07
Bookvalue per sh¥
0.13
0.13
0.15
0.16
0.16
0.16
0.19
0.19
0.22
0.22
0.11
6.92%
7.25%
—
0.10
FCF per share¥
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.12
4.29%
7.40%
—
0.05
Dividend per sh¥
0.15
0.16
0.17
0.19
0.19
0.20
0.22
0.25
0.29
0.28
0.04
8.30%
6.07%
—
6.33
Div yield (avg)%
9.31
6.82
9.52
7.96
9.11
6.82
9.66
7.50
5.59
6.01
20.82
6.82
7.73
86
17.86
Payout ratio%
4.53
2.06
3.49
3.99
6.62
5.08
8.00
10.06
11.83
14.73
25.22
10.06
5.85
36
2.147
Shares (diluted)B
2.482
2.638
2.584
2.773
2.905
2.616
2.483
2.311
2.561
2.791
2.153
(0.80%)
1.18%
38
22.66
Buyback yield%
9.76
8.82
10.62
13.14
15.10
14.86
13.81
12.16
12.51
12.38
25.08
12.51
12.44
18
0.565
D/E ratiox
1.032
1.204
1.184
1.272
1.354
1.528
1.485
1.593
1.638
1.879
0.276
1.593
1.420
56
143.0
Enterprise value¥M
120.9
115.3
113.2
113.9
118.6
123.7
121.0
102.6
103.2
109.6
187.0
(1.57%)
(2.14%)
8
166.4
LT debt¥M
165.5
172.4
188.1
194.4
191.2
196.8
226.3
228.3
230.0
226.0
127.8
3.40%
3.04%
54
Revenue
¥346.5M
0.12%
1.00×
Cost of revenue
¥163.7M
0.20%
1.01×
Operating expenses
¥75.03M
(0.22%)
0.97×
Cash and investments
18.98%
Spread over hurdle
37.92%