8.682
Revenue¥M
13.04
14.23
15.16
16.32
17.26
18.78
20.19
22.02
23.23
24.59
9.378
7.34%
7.23%
45
25.59
Revenue growth%
28.06
28.33
27.65
30.28
32.82
33.29
31.26
32.90
34.12
34.88
13.94
33.29
32.04
54
12.71
Gross margin%
20.41
18.72
20.32
19.79
20.08
17.09
15.75
14.76
14.31
15.25
26.77
15.25
17.90
73
16.23
Operating margin%
3.81
6.17
3.27
1.68
0.40
2.07
4.65
4.13
3.86
1.26
13.90
3.86
3.54
60
24.64
Net margin%
19.95
22.19
21.71
19.79
18.68
18.67
19.17
18.86
17.74
15.08
11.96
18.67
19.01
19
13.71
P/E ratio (avg)x
15.15
14.03
13.93
14.24
14.49
15.21
13.59
12.85
11.81
12.49
18.40
12.85
13.98
8
6.423
EV/EBITx
13.96
13.72
14.35
12.91
13.91
12.44
11.97
10.95
10.32
11.57
30.36
11.57
12.68
31
28.61
FCF yield (avg)%
27.32
29.68
28.40
27.66
27.66
27.12
27.28
28.98
27.62
27.63
21.57
27.62
27.64
25
21.20
FCF margin%
27.75
27.09
27.30
27.82
26.76
26.14
28.10
30.70
30.02
29.38
3.76
29.38
27.78
54
1.530
FCF / Net incomex
2.189
2.377
2.832
3.065
3.321
3.873
4.617
4.949
5.180
5.768
0.128
4.949
3.597
95
16.68
ROIC%
12.65
14.51
16.76
16.46
15.26
14.33
15.50
15.39
14.96
12.69
4.44
14.96
15.11
40
11.32
Return on equity%
4.21
1.85
0.77
0.40
0.40
0.40
0.40
0.40
2.74
4.46
7.11
0.40
0.59
78
14.50
Return on assets%
15.93
15.64
16.04
14.28
13.92
15.38
13.22
12.76
12.41
13.38
23.73
13.22
14.10
86
0.01
EPS¥
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.69%
1.21%
—
23.90
EPS growth%
3.50
2.46
0.87
3.58
2.50
5.27
3.27
0.72
0.69
2.69
28.32
2.69
2.60
34
0.01
Bookvalue per sh¥
0.01
0.01
0.01
0.01
—
—
—
—
—
—
0.01
(2.96%)
(3.25%)
—
0.01
FCF per share¥
—
—
—
—
—
—
—
—
—
—
0.01
4.13%
3.46%
—
0.01
Dividend per sh¥
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
—
7.18%
7.27%
—
20.14
Div yield (avg)%
25.58
24.86
26.91
27.14
27.68
24.76
22.08
19.64
20.71
18.48
10.27
20.71
24.81
63
21.27
Payout ratio%
10.26
10.27
12.06
13.25
10.67
13.13
10.62
8.36
6.91
9.03
15.58
9.03
10.44
19
1.723
Shares (diluted)B
2.263
2.652
3.085
3.431
3.607
4.231
4.455
5.093
5.442
5.905
1.738
10.36%
11.38%
43
13.80
Buyback yield%
19.15
16.66
17.03
14.39
16.97
16.41
17.53
16.09
14.97
12.10
29.53
16.09
16.53
55
1.163
D/E ratiox
1.258
1.382
1.535
1.588
1.754
1.807
1.897
2.096
1.836
1.987
0.287
1.897
1.780
46
12.73
Enterprise value¥M
2.105
2.011
1.926
2.205
2.284
2.560
2.987
2.967
3.009
3.267
16.93
7.43%
5.72%
21
19.05
LT debt¥M
0.849
0.807
0.882
0.794
0.845
0.763
0.836
0.807
0.709
0.744
12.50
(2.52%)
(1.57%)
15
Revenue
¥24.59M
7.23%
1.00×
Cost of revenue
¥17.18M
7.22%
1.00×
Operating expenses
¥5.005M
7.67%
1.04×
Spread over hurdle
13.49%