44.65
Revenue¥M
57.02
60.57
65.50
69.06
74.06
79.12
85.47
90.43
97.11
104.0
48.36
7.03%
6.73%
87
12.24
Revenue growth%
15.40
16.54
14.17
17.12
17.47
19.23
17.31
20.27
18.28
18.10
3.42
18.28
17.39
58
27.68
Gross margin%
3.94
1.68
0.40
0.40
1.35
0.60
0.40
0.78
0.62
0.40
12.24
0.60
0.61
37
15.94
Operating margin%
25.37
22.42
25.34
24.66
27.50
27.48
24.97
22.68
20.15
19.61
18.66
22.68
24.81
31
7.36
Net margin%
22.16
22.83
21.27
18.68
20.78
19.09
19.78
22.10
22.02
22.74
13.57
22.02
21.64
69
37.28
P/E ratio (avg)x
22.93
21.43
22.31
24.88
25.01
22.99
24.62
25.56
22.68
23.68
21.34
23.68
23.34
67
25.08
EV/EBITx
36.44
41.05
43.17
44.54
46.26
51.02
58.75
60.43
62.07
70.05
35.36
60.43
48.64
22
12.97
FCF yield (avg)%
8.54
11.44
11.40
14.10
14.56
16.16
17.90
15.32
16.40
15.83
25.13
16.16
14.94
90
20.59
FCF margin%
26.46
24.56
22.29
23.67
25.03
25.22
27.28
29.92
27.12
24.50
2.59
27.12
25.12
84
1.087
FCF / Net incomex
1.610
1.772
1.677
1.635
1.753
1.680
1.893
2.087
1.978
1.959
1.197
1.959
1.763
36
13.29
ROIC%
8.83
7.05
8.52
5.54
4.48
5.13
7.72
9.88
7.04
9.04
29.38
7.72
7.38
24
9.38
Return on equity%
21.12
22.47
21.22
20.81
20.74
18.27
19.19
20.65
18.62
17.45
29.84
18.62
20.70
66
14.09
Return on assets%
19.19
20.60
19.37
20.92
20.48
20.89
23.09
23.60
21.79
22.65
28.74
22.65
20.90
25
—
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.05%
2.74%
—
3.78
EPS growth%
0.88
1.50
0.86
3.22
2.02
1.85
3.31
3.12
4.45
6.79
19.80
3.31
2.57
64
0.02
Bookvalue per sh¥
—
0.01
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
2.50%
4.19%
—
0.01
FCF per share¥
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.02
11.78%
9.60%
—
—
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.09%)
(2.00%)
—
7.96
Div yield (avg)%
21.11
21.41
23.41
21.70
21.24
19.65
18.36
19.02
20.68
20.87
29.70
19.65
20.99
62
25.38
Payout ratio%
7.33
9.81
8.47
9.34
11.83
9.91
10.47
8.97
8.17
10.65
9.64
9.91
9.58
74
1.744
Shares (diluted)B
2.626
2.969
3.365
3.912
3.633
4.063
4.468
4.978
5.325
6.014
1.762
10.60%
8.82%
21
21.63
Buyback yield%
15.43
17.80
15.80
15.51
12.95
11.33
9.99
11.36
13.05
15.65
22.83
11.36
14.24
22
1.631
D/E ratiox
0.534
0.538
0.597
0.637
0.601
0.642
0.663
0.740
0.742
0.711
0.435
0.711
0.639
68
44.41
Enterprise value¥M
39.78
39.52
38.48
37.93
35.21
31.89
29.03
30.00
27.89
27.84
25.58
(4.59%)
(2.49%)
75
67.20
LT debt¥M
53.43
59.90
60.54
70.96
79.50
88.54
99.47
104.4
119.0
115.1
7.199
7.69%
8.06%
86
Revenue
¥104.0M
6.73%
1.00×
Cost of revenue
¥57.96M
6.30%
0.96×
Operating expenses
¥21.41M
7.02%
1.03×