33.64
Revenue¥M
33.37
33.61
32.91
33.47
34.16
34.93
34.68
35.17
35.85
36.46
36.51
1.32%
0.68%
76
3.50
Revenue growth%
25.45
28.20
25.76
23.50
22.00
22.59
20.82
22.35
20.81
18.57
28.89
20.82
22.47
73
4.61
Gross margin%
21.98
24.09
26.85
27.48
25.19
26.68
29.09
30.57
27.87
26.89
24.99
27.87
26.87
70
24.00
Operating margin%
8.88
10.99
9.00
9.85
7.83
6.71
4.28
6.07
7.71
5.56
12.18
6.07
7.77
24
13.30
Net margin%
29.79
29.00
28.15
25.85
28.66
28.53
27.07
27.81
29.05
31.23
8.96
28.53
28.60
49
26.95
P/E ratio (avg)x
15.39
16.46
18.05
18.87
20.88
22.76
24.98
25.85
26.41
26.35
24.92
25.85
21.82
6
8.504
EV/EBITx
41.86
45.62
48.02
46.04
49.04
49.67
54.99
62.74
67.54
75.19
29.93
62.74
49.36
81
20.71
FCF yield (avg)%
18.07
20.24
21.94
24.20
25.09
24.93
24.52
22.27
25.01
22.05
5.91
24.52
23.23
57
19.62
FCF margin%
0.40
2.96
2.66
1.24
0.40
0.40
0.40
0.40
1.30
4.30
15.73
0.40
0.82
77
0.948
FCF / Net incomex
1.878
1.861
1.897
1.824
1.795
2.018
1.852
1.983
2.136
2.286
0.376
2.018
1.887
23
20.88
ROIC%
31.84
30.84
28.29
28.51
29.73
27.96
26.99
25.59
23.02
21.75
29.27
25.59
28.12
13
8.43
Return on equity%
33.35
34.92
33.43
33.78
34.61
32.27
33.92
35.28
37.27
38.01
5.14
35.28
34.26
94
19.11
Return on assets%
3.73
5.13
7.26
5.36
4.67
4.70
6.94
5.77
7.12
5.10
27.03
5.77
5.24
21
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
2.51%
3.27%
—
23.43
EPS growth%
11.42
12.62
11.47
12.90
10.92
8.99
11.31
9.25
6.79
6.45
8.64
8.99
11.11
79
—
Bookvalue per sh¥
0.01
—
—
—
—
—
—
—
—
—
0.01
(9.89%)
(7.01%)
—
0.01
FCF per share¥
—
—
0.01
—
—
0.01
0.01
0.01
0.01
0.01
0.01
4.39%
1.35%
—
0.01
Dividend per sh¥
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.03
—
12.76%
13.11%
—
10.60
Div yield (avg)%
18.35
18.11
16.67
15.35
14.14
16.23
16.64
15.00
16.13
18.04
17.43
16.23
16.44
42
9.00
Payout ratio%
12.98
15.04
13.29
14.49
14.98
16.62
14.80
12.81
13.40
11.01
3.60
13.40
13.94
57
2.262
Shares (diluted)B
3.889
4.295
4.162
4.448
4.502
4.512
5.216
5.105
5.442
6.361
2.239
7.16%
6.75%
77
2.09
Buyback yield%
27.60
29.80
28.24
26.03
25.50
22.91
22.95
22.02
22.60
21.60
6.57
22.60
24.23
27
1.292
D/E ratiox
0.366
0.405
0.377
0.375
0.379
0.345
0.365
0.400
0.424
0.467
0.886
0.400
0.378
76
2.882
Enterprise value¥M
23.83
23.02
23.17
24.31
23.41
24.10
26.11
25.49
27.05
27.79
7.196
3.49%
0.83%
51
4.139
LT debt¥M
13.78
15.30
14.43
13.56
14.85
15.54
17.60
19.18
19.83
18.84
10.16
4.88%
3.93%
83
Revenue
¥36.46M
0.68%
1.00×
Cost of revenue
¥25.52M
0.68%
1.00×
Operating expenses
¥6.737M
1.14%
1.05×
Spread over hurdle
(2.58%)