21.13
Revenue¥M
20.72
21.92
23.84
25.69
27.95
29.95
31.93
34.44
37.25
39.75
21.55
7.30%
7.60%
58
14.81
Revenue growth%
8.25
5.59
5.92
6.04
3.19
3.74
3.50
3.21
4.43
7.38
17.97
3.74
5.01
20
7.35
Gross margin%
23.63
24.66
25.49
25.72
25.84
26.45
28.60
27.55
30.29
31.78
7.23
28.60
26.15
49
21.97
Operating margin%
1.34
2.37
1.29
0.40
0.40
1.32
2.78
0.40
1.66
0.97
17.36
1.32
1.31
38
7.10
Net margin%
13.68
10.84
11.60
10.57
10.99
13.72
12.62
10.96
9.01
7.31
13.07
10.96
10.98
54
25.06
P/E ratio (avg)x
11.48
11.54
12.63
13.40
12.27
11.48
10.57
9.894
9.057
9.628
35.61
9.894
11.48
72
25.92
EV/EBITx
23.60
26.81
25.55
27.08
29.88
29.10
31.49
30.91
32.59
32.27
9.682
31.49
29.49
43
21.81
FCF yield (avg)%
30.93
33.66
36.50
38.83
36.17
36.72
35.53
32.65
35.39
33.97
4.01
35.39
35.46
62
21.81
FCF margin%
23.47
25.49
24.83
22.89
20.81
20.35
21.74
23.77
24.62
25.93
3.45
23.77
23.62
92
1.743
FCF / Net incomex
1.404
1.388
1.315
1.296
1.225
1.225
1.167
1.215
1.299
1.131
0.857
1.215
1.260
34
5.54
ROIC%
27.78
28.95
28.59
30.52
27.76
26.04
26.31
29.25
27.05
28.17
29.33
27.05
27.97
65
7.16
Return on equity%
3.02
3.13
2.77
2.91
3.36
0.54
0.40
0.40
0.40
2.72
11.72
0.40
2.75
89
14.06
Return on assets%
24.83
25.27
22.91
23.01
22.78
23.25
21.71
18.77
18.06
17.28
28.88
18.77
22.85
44
0.11
EPS¥
0.13
0.13
0.13
0.13
0.13
0.12
0.12
0.12
0.12
0.11
0.11
(2.59%)
(2.03%)
—
15.07
EPS growth%
21.09
19.62
16.92
13.97
13.82
13.45
12.37
14.24
16.24
13.35
13.30
13.45
14.10
29
0.20
Bookvalue per sh¥
0.10
0.10
0.10
0.10
0.10
0.12
0.11
0.12
0.11
0.13
0.13
4.98%
2.41%
—
0.07
FCF per share¥
0.17
0.18
0.19
0.17
0.19
0.18
0.17
0.19
0.17
0.17
0.22
(1.66%)
1.08%
—
0.25
Dividend per sh¥
0.11
0.12
0.11
0.11
0.12
0.12
0.12
0.11
0.10
0.10
0.21
(3.32%)
(1.52%)
—
3.92
Div yield (avg)%
6.26
3.96
3.61
5.73
6.00
7.70
8.99
7.33
4.48
5.66
10.26
7.33
5.87
91
11.84
Payout ratio%
16.81
18.59
20.02
18.88
18.97
20.60
21.76
24.32
22.03
21.92
22.33
21.92
20.31
71
51.66
Shares (diluted)M
54.54
62.78
66.67
67.62
66.60
63.42
64.77
60.78
61.85
57.61
50.17
(2.86%)
0.33%
14
18.68
Buyback yield%
12.70
14.41
12.97
12.90
11.66
12.18
9.50
8.60
10.59
12.31
3.20
10.59
12.25
75
1.667
D/E ratiox
0.360
0.347
0.357
0.360
0.362
0.420
0.402
0.406
0.422
0.454
0.216
0.420
0.382
19
26.80
Enterprise value¥M
3.192
3.084
3.114
3.204
3.362
3.581
3.724
3.610
3.927
4.022
13.29
3.65%
2.01%
49
10.60
LT debt¥M
24.02
23.48
26.47
27.27
29.43
28.83
31.60
33.41
32.46
30.23
19.24
0.54%
3.60%
56
Revenue
¥39.75M
7.60%
1.00×
Cost of revenue
¥23.45M
7.51%
0.99×
Operating expenses
¥4.521M
8.21%
1.06×
Spread over hurdle
17.50%