15.31
Revenue¥M
60.79
62.39
63.27
64.55
63.57
65.15
65.16
65.98
67.99
70.26
15.67
2.02%
1.72%
74
12.25
Revenue growth%
29.53
30.69
28.85
29.07
31.55
33.69
33.96
34.51
31.58
28.92
11.08
33.69
31.12
30
28.46
Gross margin%
24.87
27.67
28.58
29.42
30.60
32.06
29.79
27.14
26.78
28.22
29.14
28.22
28.40
16
8.41
Operating margin%
19.30
20.26
20.78
22.94
22.85
22.67
25.27
27.22
29.03
26.99
24.88
26.99
22.89
86
23.41
Net margin%
0.81
3.12
0.53
1.53
4.32
6.23
8.61
10.28
10.34
11.40
17.77
10.28
5.27
22
37.89
P/E ratio (avg)x
41.06
45.79
51.27
57.61
65.48
68.14
69.52
74.97
82.43
89.05
27.14
74.97
66.81
14
13.91
EV/EBITx
21.87
22.86
22.07
23.81
25.20
29.29
33.82
33.96
35.87
38.71
17.70
33.96
27.24
61
27.70
FCF yield (avg)%
20.55
18.22
15.29
17.95
19.69
19.34
18.17
19.71
17.17
19.22
21.47
19.22
18.72
44
2.58
FCF margin%
6.65
3.67
5.70
5.33
4.94
6.59
6.50
4.31
2.24
0.85
12.37
4.31
5.13
89
0.987
FCF / Net incomex
1.436
1.426
1.335
1.345
1.358
1.427
1.531
1.727
1.789
1.730
0.100
1.727
1.431
55
18.56
ROIC%
7.70
6.98
4.67
4.15
3.86
2.41
2.80
0.40
2.67
4.27
29.31
2.67
4.00
46
14.34
Return on equity%
17.78
19.94
18.20
20.70
20.85
22.99
23.89
24.58
22.72
21.01
6.02
22.99
20.93
51
5.58
Return on assets%
6.79
7.08
9.00
10.20
8.00
10.77
9.16
9.74
7.52
8.03
17.87
9.16
8.52
59
0.01
EPS¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
4.69%
2.48%
—
7.18
EPS growth%
27.58
29.67
32.57
32.86
32.71
35.64
37.20
40.08
39.79
40.02
14.55
39.79
34.25
82
—
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
0.02
0.02
0.02
2.36%
4.80%
—
0.01
FCF per share¥
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.01
(2.10%)
1.20%
—
0.01
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
5.97%
3.02%
—
5.84
Div yield (avg)%
2.95
4.74
2.02
2.18
3.65
2.70
4.30
5.58
8.13
7.09
4.66
5.58
3.98
50
9.99
Payout ratio%
24.59
24.73
22.22
24.05
24.94
22.93
19.93
21.59
19.19
21.30
17.93
21.30
22.57
85
0.778
Shares (diluted)B
0.966
0.961
0.952
0.963
1.060
1.151
1.156
1.121
1.119
1.104
0.808
0.83%
2.57%
58
14.40
Buyback yield%
2.12
4.33
3.51
3.71
5.19
4.04
5.72
5.09
3.65
4.52
13.65
4.52
4.18
20
1.559
D/E ratiox
0.794
0.964
1.100
1.110
1.227
1.419
1.518
1.692
1.927
1.946
1.037
1.692
1.323
38
43.28
Enterprise value¥M
63.64
69.49
72.87
79.38
89.83
97.47
101.8
104.2
102.8
110.9
23.93
4.31%
5.48%
21
11.98
LT debt¥M
3.617
3.498
4.116
4.871
5.493
5.704
6.580
6.378
6.322
7.590
37.72
6.68%
7.51%
64
Revenue
¥70.26M
1.72%
1.00×
Cost of revenue
¥46.22M
1.67%
0.99×
Operating expenses
¥12.62M
1.80%
1.01×
Property and equipment
17.01%
Goodwill & intangibles
16.62%
Spread over hurdle
(0.30%)