49.63
Revenue¥M
47.77
51.07
56.29
61.34
67.41
73.40
78.94
85.03
92.69
100.3
52.14
8.28%
8.39%
31
5.54
Revenue growth%
5.92
3.20
4.51
4.53
7.49
6.13
6.27
7.68
6.43
5.77
24.58
6.27
6.02
62
28.99
Gross margin%
5.29
3.69
2.92
4.28
3.12
2.30
4.53
5.86
8.51
5.83
12.12
5.83
4.40
66
29.54
Operating margin%
17.19
17.35
18.17
15.98
16.07
17.88
18.00
17.11
18.92
21.51
25.99
18.00
17.62
66
14.72
Net margin%
18.62
18.56
17.73
16.18
14.43
15.44
15.75
14.25
11.67
12.81
4.68
14.25
15.60
49
35.20
P/E ratio (avg)x
45.72
49.53
47.45
46.45
42.69
47.68
48.00
44.50
45.57
47.03
14.53
47.03
46.74
55
8.204
EV/EBITx
15.80
15.65
14.53
12.54
11.76
10.11
8.639
8.410
8.533
9.116
11.08
8.639
10.94
60
25.99
FCF yield (avg)%
7.05
4.59
2.99
5.86
7.50
10.47
10.31
9.23
11.95
8.99
25.73
10.31
8.24
51
21.06
FCF margin%
24.88
26.05
25.04
22.48
22.29
21.67
19.70
22.44
20.23
21.01
28.18
21.01
22.36
89
1.789
FCF / Net incomex
0.764
0.842
0.871
0.962
1.032
1.061
1.191
1.423
1.437
1.698
0.899
1.423
1.046
21
12.13
ROIC%
9.79
8.17
8.09
9.34
9.60
8.42
9.54
7.50
6.02
6.79
11.92
7.50
8.30
21
2.08
Return on equity%
32.98
34.29
35.75
37.59
37.78
40.49
37.92
36.97
36.60
33.88
25.23
36.97
36.78
79
11.96
Return on assets%
18.81
17.78
18.87
20.34
17.64
19.55
19.67
19.68
20.99
20.46
13.18
19.68
19.61
29
0.12
EPS¥
0.09
0.10
0.11
0.11
0.13
0.13
0.13
0.15
0.17
0.18
0.14
6.86%
7.01%
—
23.08
EPS growth%
32.30
33.29
30.86
31.89
32.17
29.92
31.26
33.33
31.54
34.02
6.90
31.54
32.03
50
0.04
Bookvalue per sh¥
0.20
0.21
0.22
0.22
0.25
0.25
0.26
0.29
0.31
0.30
0.14
3.81%
4.11%
—
0.02
FCF per share¥
0.16
0.17
0.17
0.16
0.18
0.21
0.23
0.26
0.28
0.32
0.06
12.35%
7.43%
—
0.12
Dividend per sh¥
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.05
0.05
0.03
(4.45%)
(2.58%)
—
11.39
Div yield (avg)%
11.45
9.70
11.03
8.63
7.79
9.20
8.93
10.39
8.92
7.64
3.97
8.93
9.06
89
28.71
Payout ratio%
23.94
24.60
26.39
25.11
27.18
29.11
32.04
29.85
32.58
31.94
24.86
31.94
28.14
13
455.3
Shares (diluted)M
450.5
480.8
512.6
456.0
415.8
409.4
358.2
334.6
325.3
314.4
474.3
(5.44%)
(2.90%)
78
17.52
Buyback yield%
16.09
17.21
15.54
17.91
17.81
19.88
20.16
18.49
16.17
17.63
6.96
18.49
17.72
30
0.226
D/E ratiox
0.847
0.859
0.799
0.843
0.937
1.027
0.992
0.998
1.004
0.958
0.851
0.998
0.947
15
11.24
Enterprise value¥M
81.75
86.28
89.04
89.47
93.83
108.5
121.1
117.3
130.5
142.9
79.98
8.78%
5.70%
62
27.44
LT debt¥M
98.16
110.5
129.7
138.4
145.1
162.5
164.9
190.2
221.4
253.9
50.99
11.84%
10.54%
44
Revenue
¥100.3M
8.39%
1.00×
Cost of revenue
¥52.15M
8.61%
1.02×
Operating expenses
¥17.09M
8.43%
1.00×
Cash and investments
24.12%
Spread over hurdle
43.66%