85.67
Revenue¥M
91.87
99.29
107.8
113.0
120.4
127.6
138.6
149.4
160.4
172.3
91.32
7.43%
7.05%
12
19.23
Revenue growth%
6.24
3.71
2.65
0.40
1.48
3.26
3.86
3.52
6.02
4.16
18.84
3.86
3.61
46
21.26
Gross margin%
24.24
22.44
21.47
19.51
21.32
21.94
22.79
25.45
24.31
25.20
24.55
24.31
22.62
12
16.37
Operating margin%
18.77
18.56
20.35
22.76
23.36
22.29
20.17
18.78
20.66
21.59
17.04
20.66
20.51
89
28.31
Net margin%
26.25
23.86
26.28
29.10
28.80
31.77
33.56
34.39
32.93
30.76
29.73
32.93
29.93
89
35.84
P/E ratio (avg)x
47.09
53.16
54.13
63.28
69.17
78.73
83.44
81.59
79.32
81.68
10.44
81.59
73.95
42
10.08
EV/EBITx
17.20
16.65
17.95
18.50
19.23
17.94
18.70
19.21
16.95
17.90
29.74
17.94
17.95
42
9.12
FCF yield (avg)%
21.75
24.16
21.69
20.50
21.39
22.91
22.19
21.78
22.75
22.74
25.54
22.74
21.98
17
27.88
FCF margin%
22.11
22.46
24.76
25.91
24.74
21.85
20.05
18.84
15.89
14.56
21.13
18.84
21.98
21
0.247
FCF / Net incomex
0.823
0.792
0.805
0.841
0.894
0.986
1.062
1.093
1.192
1.317
1.504
1.093
0.940
16
8.49
ROIC%
17.36
15.77
18.07
19.53
17.34
16.51
14.91
17.04
15.68
15.78
15.79
15.78
16.77
30
22.88
Return on equity%
27.31
29.56
31.38
32.45
29.56
28.35
26.85
29.61
29.46
28.21
20.08
28.35
29.51
72
14.15
Return on assets%
20.77
22.87
22.95
23.64
25.37
24.08
23.96
24.12
25.21
22.28
20.72
24.08
23.80
63
0.08
EPS¥
0.10
0.11
0.11
0.10
0.10
0.10
0.10
0.10
0.11
0.12
0.08
3.87%
2.10%
—
16.44
EPS growth%
25.07
27.14
25.87
28.66
28.14
26.70
26.39
25.94
25.84
25.79
28.83
25.94
26.17
14
0.05
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
1.10%
0.27%
—
0.03
FCF per share¥
0.05
0.06
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.08
(6.20%)
(4.58%)
—
0.09
Dividend per sh¥
0.11
0.13
0.15
0.16
0.17
0.18
0.19
0.18
0.20
0.20
0.06
3.12%
7.50%
—
26.85
Div yield (avg)%
21.30
21.33
21.13
18.61
19.92
22.61
21.56
22.26
23.94
22.52
5.02
22.52
21.45
86
17.47
Payout ratio%
13.30
10.31
12.92
11.10
12.72
11.74
10.98
11.89
14.22
11.86
8.36
11.86
11.87
43
0.864
Shares (diluted)B
1.282
1.271
1.209
1.332
1.411
1.606
1.865
2.095
2.435
2.703
0.830
13.88%
8.22%
19
10.93
Buyback yield%
12.65
10.16
7.86
5.67
5.57
3.05
3.95
3.19
0.58
0.40
18.59
3.05
4.76
22
0.292
D/E ratiox
1.098
0.999
0.947
0.935
1.039
1.074
1.200
1.100
1.168
1.101
1.710
1.101
1.086
13
130.4
Enterprise value¥M
84.97
89.20
92.39
94.22
82.81
77.44
69.71
71.20
78.75
80.65
167.7
(0.53%)
0.41%
57
86.48
LT debt¥M
64.49
63.03
63.80
67.29
62.98
56.87
58.74
62.10
58.24
59.56
97.50
(1.11%)
0.17%
10
Revenue
¥172.3M
7.05%
1.00×
Cost of revenue
¥113.5M
7.13%
1.01×
Operating expenses
¥33.22M
6.54%
0.95×
Goodwill & intangibles
16.47%
Spread over hurdle
(2.49%)