39.90
Revenue¥M
108.9
113.1
121.4
130.2
136.2
143.5
151.3
161.7
168.6
178.6
44.08
5.56%
5.66%
95
2.17
Revenue growth%
29.83
32.66
31.22
28.64
29.76
28.74
26.47
26.50
25.86
27.07
20.69
26.50
28.69
59
3.21
Gross margin%
22.23
22.42
22.81
23.10
24.44
25.12
25.91
24.89
24.90
25.74
5.68
25.12
24.67
40
26.26
Operating margin%
15.03
15.11
16.22
15.59
16.20
17.90
17.08
16.05
13.09
15.58
9.42
16.05
15.82
7
26.64
Net margin%
21.22
20.06
19.19
18.03
17.56
16.14
14.72
16.73
16.46
14.91
7.02
16.14
17.14
42
22.68
P/E ratio (avg)x
14.49
16.22
15.69
14.00
12.86
12.92
14.42
12.95
13.28
13.24
36.75
13.24
13.64
63
21.21
EV/EBITx
52.21
58.95
63.98
72.69
71.47
69.55
69.15
70.73
80.39
94.24
6.846
70.73
70.14
90
25.06
FCF yield (avg)%
21.37
23.07
21.32
21.59
20.69
23.17
22.06
20.18
21.11
19.49
13.10
21.11
21.35
86
27.64
FCF margin%
5.52
7.43
5.21
8.07
7.32
8.61
11.58
12.07
14.23
12.87
28.39
12.07
8.34
59
0.994
FCF / Net incomex
1.666
1.548
1.575
1.583
1.684
1.625
1.694
1.524
1.507
1.366
1.404
1.524
1.579
27
10.02
ROIC%
12.18
14.45
13.79
14.21
16.36
14.26
11.50
10.55
12.40
14.18
12.98
12.40
13.99
56
20.23
Return on equity%
23.35
21.95
20.44
20.52
22.95
22.49
23.29
22.28
22.28
21.34
4.00
22.28
22.28
73
16.11
Return on assets%
9.32
10.65
9.46
10.26
8.24
8.53
10.06
10.18
10.27
9.21
27.26
10.06
9.76
16
0.01
EPS¥
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.01
1.66%
5.44%
—
8.44
EPS growth%
25.65
26.54
25.04
24.25
21.92
20.06
18.62
15.87
15.70
16.44
13.60
16.44
20.99
16
0.02
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.02
13.31%
11.86%
—
0.02
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
10.95%
5.87%
—
0.01
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
2.40%
1.80%
—
12.06
Div yield (avg)%
8.42
7.04
6.49
6.73
3.89
2.02
1.03
0.40
0.40
0.40
16.80
0.40
2.96
55
9.93
Payout ratio%
9.30
10.66
13.56
12.79
11.23
13.52
15.60
13.61
13.12
15.07
7.36
13.61
13.32
11
1.511
Shares (diluted)B
2.681
2.660
2.623
3.128
3.725
3.933
4.281
4.363
4.320
4.475
1.478
3.74%
6.04%
17
12.89
Buyback yield%
22.62
23.22
21.37
23.01
25.86
27.11
28.18
27.70
25.12
26.32
8.66
27.11
25.49
59
1.229
D/E ratiox
1.522
1.538
1.575
1.609
1.739
1.487
1.606
1.519
1.547
1.596
1.309
1.547
1.561
13
38.73
Enterprise value¥M
120.0
119.7
119.4
131.4
137.0
139.7
140.9
151.9
181.7
201.3
11.87
8.00%
5.92%
67
63.35
LT debt¥M
123.1
131.6
136.4
154.5
178.8
183.8
218.6
244.7
232.4
242.0
24.59
6.25%
7.96%
9
Revenue
¥178.6M
5.66%
1.00×
Cost of revenue
¥100.2M
5.68%
1.00×
Operating expenses
¥20.45M
6.13%
1.05×
Cash and investments
19.33%
Property and equipment
15.80%
Spread over hurdle
10.11%