108.7
Revenue¥M
84.49
87.92
92.97
97.53
99.90
105.5
109.9
114.9
120.8
122.4
119.9
4.14%
4.28%
30
2.18
Revenue growth%
24.02
22.51
22.71
21.66
19.43
17.11
17.65
17.20
20.04
18.92
19.09
17.65
19.74
50
3.33
Gross margin%
17.95
17.93
19.09
20.46
18.30
20.43
19.29
17.99
20.41
21.44
3.72
20.41
19.19
36
8.28
Operating margin%
10.56
11.91
12.04
11.96
14.62
12.76
12.12
15.01
17.19
16.38
14.47
15.01
12.44
92
27.22
Net margin%
20.19
22.85
20.04
17.82
16.82
17.19
16.43
17.53
19.01
16.32
21.21
17.19
17.68
49
28.98
P/E ratio (avg)x
19.66
19.22
16.43
16.15
14.74
12.95
11.43
9.808
8.372
8.141
16.37
9.808
13.84
20
21.29
EV/EBITx
17.45
17.66
16.54
15.63
17.00
17.12
18.10
18.36
19.62
18.29
22.77
18.29
17.55
51
10.50
FCF yield (avg)%
29.60
26.89
25.97
26.51
25.20
25.09
25.83
26.35
23.82
23.89
5.19
25.09
25.90
11
19.67
FCF margin%
22.94
25.83
24.35
23.34
21.57
18.64
16.83
15.37
12.60
10.16
4.11
15.37
20.11
71
1.245
FCF / Net incomex
0.137
0.131
0.121
0.122
0.132
0.121
0.106
0.104
0.092
0.082
1.272
0.104
0.121
42
19.17
ROIC%
31.83
33.97
36.77
36.44
35.98
37.46
40.39
40.94
39.72
37.79
16.74
39.72
37.12
44
2.37
Return on equity%
23.79
24.32
25.19
27.34
29.18
29.90
32.65
30.80
32.95
29.98
13.19
30.80
29.54
6
6.35
Return on assets%
14.32
12.72
9.94
12.21
13.94
13.41
15.41
17.45
17.12
17.60
4.55
17.12
14.13
70
0.01
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.15%
(0.37%)
—
14.11
EPS growth%
13.18
14.87
17.19
17.14
14.20
13.43
13.40
11.04
11.69
14.56
23.98
13.40
13.81
16
0.02
Bookvalue per sh¥
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.05
0.02
7.61%
10.11%
—
0.01
FCF per share¥
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.02
8.64%
8.01%
—
0.01
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(0.95%)
0.35%
—
18.05
Div yield (avg)%
17.95
15.94
14.28
15.24
15.06
15.21
16.94
15.64
17.06
15.46
11.61
15.64
15.55
11
7.50
Payout ratio%
16.37
14.72
17.28
18.01
18.66
16.25
16.91
17.35
14.75
11.77
16.82
16.25
16.64
77
2.549
Shares (diluted)B
3.627
3.522
3.515
3.902
3.997
4.588
4.823
5.564
6.098
5.766
2.555
7.60%
5.48%
55
13.76
Buyback yield%
12.44
9.93
7.08
9.26
7.48
10.46
11.82
12.03
10.12
9.94
17.80
10.46
10.03
27
0.238
D/E ratiox
2.589
2.613
2.501
2.682
2.837
3.127
3.327
3.883
4.513
4.771
0.955
3.883
2.982
70
30.22
Enterprise value¥M
46.65
50.01
51.35
52.76
57.65
57.50
62.46
53.83
52.14
48.92
72.69
(3.23%)
1.43%
83
91.64
LT debt¥M
50.21
50.18
50.81
47.64
52.48
49.04
50.53
56.12
51.99
55.16
165.2
1.00%
0.59%
92
Revenue
¥122.4M
4.28%
1.00×
Cost of revenue
¥63.25M
4.41%
1.01×
Operating expenses
¥26.47M
4.20%
0.99×
Spread over hurdle
10.57%