42.82
Revenue¥M
67.00
68.09
71.41
73.56
75.80
77.97
81.25
82.15
82.88
86.75
45.03
2.74%
3.01%
91
18.36
Revenue growth%
10.77
9.60
9.07
6.32
5.01
2.27
3.59
0.98
3.88
2.87
21.33
2.87
4.45
84
23.90
Gross margin%
21.03
18.30
19.45
17.68
15.87
16.42
16.19
13.97
13.06
12.06
19.80
13.97
16.30
68
11.10
Operating margin%
4.89
6.93
7.48
5.74
8.50
11.29
14.09
15.44
14.58
15.41
23.33
14.58
9.89
91
29.94
Net margin%
26.80
29.03
26.86
24.56
26.16
26.36
27.78
25.55
24.11
26.26
27.05
26.26
26.31
20
13.51
P/E ratio (avg)x
24.83
26.71
28.38
30.25
27.52
27.67
24.86
22.42
19.56
20.08
23.79
22.42
25.78
71
23.43
EV/EBITx
39.55
41.27
44.15
52.21
59.19
64.90
63.23
65.30
74.17
82.21
24.29
65.30
61.21
50
15.61
FCF yield (avg)%
15.93
13.51
16.12
14.31
16.08
17.27
17.55
15.52
13.27
11.55
21.34
15.52
15.72
42
27.10
FCF margin%
8.80
7.17
9.34
11.58
12.77
15.49
15.16
16.45
15.90
18.69
20.45
15.90
13.97
69
0.924
FCF / Net incomex
1.605
1.859
2.091
2.415
2.473
2.935
2.843
3.163
3.060
3.020
1.441
3.020
2.658
34
3.69
ROIC%
25.57
26.19
26.53
25.49
24.80
23.58
22.22
20.22
21.55
19.05
7.86
21.55
24.19
78
7.78
Return on equity%
20.97
20.05
20.95
19.50
17.73
18.37
20.45
21.93
23.31
23.99
12.56
21.93
20.70
11
18.10
Return on assets%
16.81
18.78
18.33
18.82
16.95
19.70
18.36
19.83
19.51
16.93
22.70
19.51
18.57
48
0.40
EPS¥
0.44
0.41
0.46
0.46
0.54
0.51
0.57
0.67
0.73
0.78
0.44
7.81%
7.00%
—
10.85
EPS growth%
5.84
6.41
3.67
2.71
2.48
2.36
4.60
3.80
3.79
4.99
5.31
3.80
3.80
84
0.41
Bookvalue per sh¥
0.61
0.69
0.69
0.80
0.80
0.83
0.91
1.01
1.06
1.15
0.41
7.55%
8.15%
—
0.36
FCF per share¥
0.77
0.80
0.93
0.98
1.09
1.12
1.25
1.21
1.19
1.40
0.28
5.23%
7.38%
—
0.23
Dividend per sh¥
0.17
0.19
0.20
0.21
0.21
0.19
0.22
0.23
0.25
0.23
0.61
2.00%
3.83%
—
2.55
Div yield (avg)%
20.40
21.32
21.54
19.22
21.20
20.85
20.98
22.28
21.71
20.45
2.21
20.98
21.09
14
9.30
Payout ratio%
29.54
27.57
27.73
26.78
24.76
22.06
20.04
17.54
16.28
14.62
10.73
17.54
23.41
34
100.1
Shares (diluted)M
71.77
74.43
79.24
87.45
88.94
86.74
88.65
83.57
78.55
67.99
101.7
(5.23%)
(1.40%)
70
13.76
Buyback yield%
19.63
19.44
21.56
21.57
24.31
23.27
23.76
20.89
19.64
18.29
24.02
20.89
21.23
54
1.770
D/E ratiox
1.366
1.406
1.699
2.018
2.318
2.506
2.714
3.161
3.822
4.425
1.103
3.161
2.412
86
86.55
Enterprise value¥M
70.12
66.38
64.67
73.83
71.26
78.72
73.95
68.79
70.56
65.16
18.06
(1.77%)
(0.57%)
75
31.29
LT debt¥M
16.79
19.67
20.46
19.93
21.02
23.20
26.62
25.07
24.83
25.21
25.90
3.71%
5.37%
31
Revenue
¥86.75M
3.01%
1.00×
Cost of revenue
¥56.33M
2.92%
0.99×
Operating expenses
¥16.45M
2.50%
0.95×
Cash and investments
16.18%
Spread over hurdle
(0.10%)