41.41
Revenue¥M
48.12
49.27
49.89
51.95
52.86
54.75
54.93
57.45
60.20
61.93
44.83
3.22%
2.61%
24
8.57
Revenue growth%
12.64
10.00
11.79
12.77
12.64
15.32
17.86
14.88
17.59
20.41
7.44
17.59
13.83
30
29.67
Gross margin%
9.67
7.26
8.00
6.90
5.67
7.31
5.65
4.79
3.65
4.31
20.56
4.79
6.29
12
27.22
Operating margin%
6.69
5.35
2.72
5.58
3.06
3.50
1.69
0.40
0.40
1.05
19.32
1.05
2.89
66
20.07
Net margin%
17.05
14.72
12.95
14.69
12.18
13.25
15.25
15.42
16.20
16.37
5.18
15.42
14.98
42
24.69
P/E ratio (avg)x
15.88
17.27
17.52
17.47
17.38
16.98
17.50
16.50
16.51
16.54
27.55
16.54
17.13
22
15.21
EV/EBITx
8.097
9.238
8.896
10.10
10.74
11.51
12.81
12.84
13.70
13.40
32.45
12.84
11.12
23
20.30
FCF yield (avg)%
8.64
7.54
8.98
11.45
11.64
11.41
13.48
15.81
18.13
20.23
4.86
15.81
11.54
21
22.31
FCF margin%
21.16
22.52
23.95
26.87
27.67
24.68
26.72
28.38
28.95
31.77
7.11
28.38
26.79
78
0.229
FCF / Net incomex
1.350
1.357
1.236
1.345
1.413
1.466
1.289
1.136
1.197
1.116
0.497
1.197
1.317
69
10.74
ROIC%
27.84
30.27
28.42
27.88
25.66
24.03
21.91
20.44
20.56
19.03
4.42
20.56
24.85
61
23.08
Return on equity%
11.57
8.62
9.43
11.13
11.56
11.80
12.78
10.51
10.97
12.61
29.45
11.80
11.35
19
18.68
Return on assets%
15.42
15.26
12.35
12.65
14.58
12.83
9.90
9.65
6.96
6.41
23.88
9.65
12.50
49
0.01
EPS¥
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.92%)
(2.80%)
—
24.79
EPS growth%
26.86
28.82
31.72
34.54
32.48
32.94
35.51
33.82
31.63
30.24
11.34
32.94
32.10
81
0.07
Bookvalue per sh¥
0.08
0.09
0.09
0.09
0.09
0.10
0.10
0.10
0.09
0.10
0.03
2.36%
3.32%
—
0.09
FCF per share¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
4.24%
3.36%
—
0.06
Dividend per sh¥
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.07
0.08
0.08
0.07
1.70%
2.29%
—
23.91
Div yield (avg)%
7.41
5.38
3.22
2.34
0.70
0.40
0.40
0.40
2.66
5.46
12.40
0.40
2.50
53
16.35
Payout ratio%
9.82
12.38
15.18
15.03
16.39
13.62
10.82
9.73
10.39
10.42
9.15
10.42
11.60
43
0.659
Shares (diluted)B
0.930
0.866
0.837
0.928
0.963
1.060
1.109
0.983
0.983
0.997
0.678
0.70%
1.24%
37
2.68
Buyback yield%
27.57
26.87
28.13
26.66
29.55
27.49
25.43
24.37
24.21
23.50
9.97
24.37
26.76
76
0.902
D/E ratiox
0.882
0.757
0.798
0.739
0.798
0.796
0.850
0.752
0.769
0.774
1.536
0.774
0.785
88
41.80
Enterprise value¥M
17.39
18.38
19.16
18.20
18.91
17.92
17.02
20.03
23.53
23.29
63.58
4.26%
3.74%
86
47.29
LT debt¥M
66.86
62.61
63.39
68.73
74.53
76.44
82.70
88.12
92.60
102.8
48.19
6.65%
5.84%
68
Revenue
¥61.93M
2.61%
1.00×
Cost of revenue
¥40.17M
2.42%
0.98×
Operating expenses
¥14.76M
2.49%
0.99×
Goodwill & intangibles
18.46%
Spread over hurdle
(0.65%)