50.10
Revenue¥M
66.10
67.13
67.87
69.65
71.21
72.04
73.59
76.54
78.71
80.64
55.60
2.52%
2.35%
80
9.08
Revenue growth%
18.91
18.00
19.83
16.86
19.23
17.77
15.32
15.41
13.79
16.60
7.91
15.41
17.32
93
9.32
Gross margin%
26.36
23.79
21.99
19.96
20.77
19.37
21.35
18.80
19.30
18.70
23.57
19.30
20.37
49
16.87
Operating margin%
19.47
17.24
18.85
19.68
19.56
19.74
18.01
18.66
19.40
18.97
13.71
18.97
19.18
68
24.41
Net margin%
19.12
17.53
17.89
17.18
15.95
14.56
16.28
15.27
13.61
16.53
13.30
15.27
16.41
6
28.91
P/E ratio (avg)x
17.36
15.89
14.46
15.76
13.97
13.03
13.09
14.11
14.37
15.54
28.98
14.11
14.42
72
13.29
EV/EBITx
26.97
29.66
32.81
37.16
42.54
45.25
49.48
52.46
58.59
67.55
12.82
52.46
43.90
74
5.99
FCF yield (avg)%
12.60
13.58
12.83
14.27
14.91
15.86
15.99
16.93
14.53
12.24
3.53
15.86
14.40
33
16.05
FCF margin%
6.26
9.11
11.99
10.40
12.13
11.01
12.87
13.01
12.77
14.81
27.82
12.87
12.06
75
0.786
FCF / Net incomex
1.387
1.255
1.405
1.315
1.356
1.521
1.667
1.501
1.350
1.325
1.613
1.501
1.372
62
25.11
ROIC%
12.61
11.07
12.38
11.66
11.98
9.23
6.64
5.94
8.83
6.74
21.72
6.74
10.15
73
6.81
Return on equity%
19.04
18.12
17.25
14.55
11.98
11.08
8.73
8.67
6.29
6.74
2.61
8.67
11.53
41
15.66
Return on assets%
8.75
8.56
7.16
6.49
8.67
5.74
5.79
8.73
6.67
8.74
27.12
6.67
7.86
84
—
EPS¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
—
5.01%
4.32%
—
29.83
EPS growth%
25.53
22.97
25.58
28.26
25.66
28.25
29.83
29.37
29.06
31.87
13.92
29.37
28.25
74
0.01
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.02
(5.93%)
(5.30%)
—
0.01
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.68%)
(1.35%)
—
0.02
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
4.96%
2.11%
—
20.03
Div yield (avg)%
0.40
0.97
0.40
1.73
2.12
3.41
6.22
7.45
4.99
5.65
5.24
5.65
2.76
88
8.59
Payout ratio%
11.55
12.50
11.35
13.20
12.93
13.33
14.48
13.44
15.47
15.17
18.94
14.48
13.27
7
1.898
Shares (diluted)B
2.246
2.578
2.535
2.467
2.649
2.721
2.682
2.673
2.987
2.794
1.879
1.07%
1.42%
88
15.18
Buyback yield%
20.75
20.57
22.23
20.65
22.43
21.46
24.12
21.46
21.26
18.79
22.89
21.46
21.36
93
1.728
D/E ratiox
0.970
1.061
1.212
1.365
1.589
1.858
2.183
2.318
2.590
2.772
1.651
2.318
1.723
41
7.985
Enterprise value¥M
58.37
62.50
69.20
67.51
74.28
81.89
93.77
95.16
102.1
101.1
92.37
6.36%
7.09%
37
69.78
LT debt¥M
52.60
57.42
61.62
61.70
60.60
66.60
73.35
86.81
87.45
89.66
65.78
8.15%
6.55%
24
Revenue
¥80.64M
2.35%
1.00×
Cost of revenue
¥45.39M
2.55%
1.02×
Operating expenses
¥17.46M
1.89%
0.96×
Cash and investments
15.14%
Spread over hurdle
(0.07%)