43.84
Revenue¥M
42.32
44.37
46.88
48.83
51.64
53.97
57.59
60.85
63.34
66.15
46.28
5.08%
5.27%
58
12.54
Revenue growth%
15.60
16.01
18.44
16.57
16.10
13.86
12.27
10.45
8.12
5.86
11.33
10.45
14.73
90
10.28
Gross margin%
11.71
14.42
16.50
18.65
17.02
14.48
12.43
11.93
14.90
13.96
5.47
13.96
14.45
33
26.02
Operating margin%
12.84
11.29
8.40
7.55
6.81
4.49
4.68
7.59
7.71
10.05
23.42
7.59
7.65
12
17.18
Net margin%
14.64
12.39
9.60
12.52
10.73
9.35
6.95
9.04
6.42
3.51
2.35
6.95
9.47
70
14.81
P/E ratio (avg)x
44.46
45.33
49.01
47.17
46.64
54.57
61.69
65.88
65.38
68.94
16.08
65.38
51.79
79
32.24
EV/EBITx
29.00
31.09
34.21
35.77
37.14
35.51
40.96
43.63
44.09
49.53
25.70
43.63
36.45
6
21.34
FCF yield (avg)%
16.40
13.58
13.50
16.24
15.12
17.18
14.94
15.25
15.18
16.86
25.79
15.25
15.21
57
20.13
FCF margin%
10.11
11.13
8.22
10.66
12.69
9.84
9.33
10.86
9.68
12.13
29.43
9.84
10.39
87
1.454
FCF / Net incomex
1.857
1.956
1.800
1.950
2.093
1.938
2.059
2.084
1.929
2.099
0.810
2.059
1.953
32
19.30
ROIC%
12.81
12.43
12.78
13.50
11.07
12.30
12.70
13.82
11.88
8.98
24.63
12.30
12.57
54
2.13
Return on equity%
11.79
12.08
14.54
16.34
14.14
13.69
14.33
14.86
13.21
14.48
22.76
14.33
14.23
77
10.30
Return on assets%
13.14
10.59
12.22
10.61
9.60
9.26
10.00
12.73
13.88
11.22
23.05
11.22
10.92
78
0.01
EPS¥
0.06
0.07
0.08
0.09
0.10
0.12
0.13
0.16
0.17
0.21
0.01
16.23%
13.35%
—
7.51
EPS growth%
26.84
26.38
26.58
26.28
25.90
28.39
29.20
26.86
24.89
22.93
2.72
26.86
26.48
87
0.01
Bookvalue per sh¥
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
(4.10%)
0.02%
—
0.05
FCF per share¥
0.05
0.07
0.07
0.09
0.09
0.10
0.11
0.12
0.14
0.14
0.02
8.73%
10.92%
—
0.03
Dividend per sh¥
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.03
6.39%
8.15%
—
20.90
Div yield (avg)%
25.17
23.25
20.74
18.69
20.63
18.19
19.94
22.82
23.43
22.97
20.83
22.82
21.78
91
24.51
Payout ratio%
27.72
30.70
29.33
29.20
29.43
27.95
28.08
27.02
28.66
29.18
3.93
28.08
28.92
93
0.614
Shares (diluted)B
0.963
0.946
1.111
1.304
1.446
1.533
1.651
1.778
2.087
2.191
0.598
8.66%
9.64%
80
5.23
Buyback yield%
9.77
10.88
9.47
8.62
6.13
4.16
5.74
6.10
5.43
5.30
29.86
5.43
6.12
85
1.088
D/E ratiox
1.090
1.069
1.069
1.184
1.287
1.159
1.268
1.289
1.293
1.317
0.380
1.289
1.226
10
58.38
Enterprise value¥M
47.41
45.42
40.94
37.08
37.94
40.08
39.13
35.52
35.31
38.58
57.85
0.33%
(3.14%)
85
59.35
LT debt¥M
85.35
94.37
92.86
94.84
110.8
129.7
154.4
152.1
165.0
163.4
7.274
8.08%
8.76%
72
Revenue
¥66.15M
5.27%
1.00×
Cost of revenue
¥35.88M
5.21%
0.99×
Operating expenses
¥8.747M
5.32%
1.01×
Spread over hurdle
25.65%