46.36
Revenue¥M
54.03
56.15
57.68
58.58
59.74
60.93
63.11
66.07
66.84
67.65
49.72
2.52%
2.34%
88
24.70
Revenue growth%
29.08
30.22
28.98
29.10
28.09
27.66
28.81
28.61
25.99
25.12
18.99
27.66
28.71
13
15.34
Gross margin%
13.11
12.57
11.43
13.98
13.23
16.00
17.12
17.80
18.81
20.02
7.60
17.80
14.99
55
4.15
Operating margin%
10.00
10.24
7.36
10.04
9.56
9.79
11.13
9.78
8.12
6.81
21.46
9.78
9.78
46
27.14
Net margin%
9.82
10.05
12.74
14.50
11.87
10.96
10.12
9.63
9.86
7.69
16.95
9.86
10.08
77
19.77
P/E ratio (avg)x
31.50
28.41
30.66
31.04
28.09
27.29
25.36
26.84
27.76
23.83
35.19
26.84
27.92
35
14.94
EV/EBITx
44.72
46.80
44.53
39.22
39.34
38.51
36.48
32.73
29.03
32.33
25.10
32.73
38.87
92
23.46
FCF yield (avg)%
6.18
9.08
7.13
8.78
9.60
7.87
7.58
9.94
7.18
5.81
8.29
7.58
7.73
37
10.44
FCF margin%
3.79
2.51
1.48
4.03
5.87
4.91
2.66
0.40
0.40
0.40
17.76
0.40
2.59
90
1.513
FCF / Net incomex
1.452
1.460
1.499
1.559
1.652
1.442
1.289
1.245
1.179
1.084
0.218
1.245
1.447
90
12.03
ROIC%
2.92
2.76
0.97
0.61
2.50
4.77
7.31
9.51
11.70
12.23
11.97
9.51
3.84
52
5.68
Return on equity%
11.08
12.34
14.43
11.97
11.32
8.68
7.72
8.53
9.14
8.99
2.07
8.68
10.11
21
12.60
Return on assets%
16.20
15.95
13.65
16.38
18.87
17.29
15.62
14.46
11.64
11.93
13.17
14.46
15.79
15
0.27
EPS¥
0.24
0.24
0.26
0.28
0.32
0.36
0.38
0.38
0.44
0.50
0.28
9.53%
9.68%
—
22.53
EPS growth%
27.53
26.27
27.17
25.98
25.76
23.11
21.81
20.96
20.51
18.69
20.11
20.96
24.44
78
0.12
Bookvalue per sh¥
0.25
0.27
0.25
0.27
0.28
0.27
0.31
0.33
0.36
0.39
0.34
6.79%
6.02%
—
0.06
FCF per share¥
0.28
0.29
0.31
0.32
0.35
0.37
0.40
0.47
0.50
0.57
0.34
10.60%
9.19%
—
0.11
Dividend per sh¥
0.22
0.23
0.24
0.24
0.28
0.31
0.35
0.41
0.47
0.51
0.14
12.64%
10.65%
—
25.09
Div yield (avg)%
27.78
29.94
29.70
30.49
32.24
33.61
34.32
33.39
33.65
35.65
26.03
33.65
32.82
23
28.75
Payout ratio%
20.75
22.15
24.85
23.47
20.72
18.71
21.16
21.85
23.18
22.41
23.11
21.85
22.00
72
99.19
Shares (diluted)M
105.9
103.0
89.92
80.23
69.07
65.01
57.16
53.34
51.99
49.07
98.88
(6.61%)
(8.07%)
27
23.54
Buyback yield%
9.26
11.27
9.16
11.60
12.90
15.87
14.15
14.08
11.84
8.91
16.88
14.08
11.72
43
0.420
D/E ratiox
0.707
0.700
0.695
0.802
0.883
0.861
1.009
1.162
1.107
1.227
1.323
1.107
0.872
13
73.85
Enterprise value¥M
43.48
45.38
43.88
48.01
48.47
47.91
43.24
41.79
38.25
34.77
60.67
(6.43%)
(1.07%)
27
21.52
LT debt¥M
61.53
55.75
48.95
43.68
40.58
36.12
37.68
33.24
28.91
30.29
28.41
(5.68%)
(8.37%)
31
Revenue
¥67.65M
2.34%
1.00×
Cost of revenue
¥42.85M
2.11%
0.98×
Operating expenses
¥17.33M
2.73%
1.04×
Property and equipment
20.32%
Goodwill & intangibles
17.70%
Spread over hurdle
(4.22%)