6.186
Revenue¥M
50.87
51.86
53.72
54.70
55.09
56.28
57.68
57.28
57.38
58.33
6.855
1.15%
1.75%
13
10.29
Revenue growth%
8.95
8.62
10.93
10.66
11.50
10.44
8.21
6.69
3.90
6.64
11.80
6.69
8.78
19
12.78
Gross margin%
14.24
11.83
14.53
15.83
15.62
15.78
18.72
15.81
15.82
16.25
3.88
15.82
15.79
93
5.54
Operating margin%
21.87
20.47
22.76
21.68
21.74
23.59
22.45
21.68
24.29
21.47
8.35
22.45
21.80
41
29.16
Net margin%
16.21
17.72
19.54
20.72
18.93
19.26
19.97
19.24
21.34
19.60
2.82
19.60
19.40
82
30.48
P/E ratio (avg)x
57.22
63.53
75.38
82.20
86.58
94.06
101.7
121.4
129.3
135.7
10.67
121.4
90.32
5
35.34
EV/EBITx
30.61
35.67
36.90
41.71
40.03
37.80
35.85
38.44
43.28
44.74
8.121
38.44
38.12
66
18.11
FCF yield (avg)%
16.75
18.12
17.17
15.36
13.27
10.61
12.85
13.44
11.27
8.84
3.31
11.27
13.36
72
29.57
FCF margin%
7.60
6.97
6.99
9.74
12.11
9.94
8.90
10.24
13.12
14.57
19.89
10.24
9.84
88
1.760
FCF / Net incomex
1.188
1.225
1.205
1.161
1.163
1.160
1.208
1.384
1.488
1.711
1.470
1.384
1.206
72
19.03
ROIC%
7.65
4.71
4.70
5.95
6.97
6.56
9.20
6.44
6.52
7.89
9.45
6.56
6.54
18
3.39
Return on equity%
30.90
30.90
29.19
28.33
29.30
31.67
33.06
31.79
34.62
34.36
15.76
33.06
31.29
93
4.60
Return on assets%
4.13
3.58
5.03
4.12
4.84
7.52
9.03
11.91
11.22
13.38
10.55
11.22
6.27
69
0.01
EPS¥
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
12.31%
10.95%
—
17.89
EPS growth%
14.86
15.82
15.46
12.93
10.24
11.08
10.60
7.66
7.70
7.62
24.24
7.70
10.84
45
—
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(5.50%)
(4.83%)
—
—
FCF per share¥
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.77%
7.42%
—
0.01
Dividend per sh¥
0.01
0.01
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.02
—
12.01%
7.69%
—
11.75
Div yield (avg)%
0.40
2.02
2.56
2.32
2.72
0.40
2.63
0.57
1.49
2.30
25.82
1.49
2.16
16
10.10
Payout ratio%
8.95
8.97
11.16
11.64
13.23
12.90
14.38
12.17
15.02
17.25
30.00
14.38
12.54
42
0.816
Shares (diluted)B
0.877
0.872
0.878
0.897
0.952
1.023
1.046
1.071
1.109
1.130
0.824
3.49%
3.38%
20
14.83
Buyback yield%
12.55
10.70
8.39
8.21
5.69
8.46
9.02
10.69
13.29
14.61
3.36
10.69
9.85
62
0.656
D/E ratiox
0.758
0.758
0.790
0.754
0.702
0.725
0.686
0.609
0.669
0.611
0.586
0.669
0.713
76
2.421
Enterprise value¥M
42.56
37.59
34.77
33.41
35.10
37.78
35.26
37.15
40.15
38.40
16.50
1.81%
(1.40%)
42
48.65
LT debt¥M
54.94
65.89
69.16
81.53
83.85
98.61
114.1
121.9
135.3
138.3
26.11
10.53%
11.40%
37
Revenue
¥58.33M
1.75%
1.00×
Cost of revenue
¥27.29M
1.76%
1.00×
Operating expenses
¥13.98M
1.89%
1.01×
Cash and investments
17.57%
Goodwill & intangibles
15.55%
Spread over hurdle
19.77%