20.55
Revenue¥M
28.18
29.49
31.52
33.01
35.32
36.84
39.53
43.08
46.11
48.69
21.68
6.63%
6.51%
87
15.45
Revenue growth%
21.12
18.32
18.12
20.96
22.41
21.66
22.40
23.59
22.87
21.76
5.30
22.40
21.71
22
27.45
Gross margin%
0.40
0.40
0.40
0.40
2.30
2.05
3.72
3.34
6.20
8.87
26.21
3.72
2.17
40
5.45
Operating margin%
33.39
34.22
36.31
35.92
35.51
34.10
31.97
30.34
27.52
27.82
8.60
30.34
33.75
79
2.59
Net margin%
9.91
10.68
12.13
13.45
13.58
15.69
15.28
15.96
14.42
12.80
27.38
15.28
13.52
46
31.00
P/E ratio (avg)x
37.86
36.77
35.04
39.28
43.99
44.95
51.90
52.63
58.65
60.04
15.81
52.63
44.47
17
9.088
EV/EBITx
26.58
25.72
27.87
29.74
30.94
30.30
27.96
26.87
26.51
27.90
13.01
27.90
27.88
72
13.81
FCF yield (avg)%
7.46
7.72
6.12
7.10
8.94
9.85
7.23
9.55
11.40
9.06
7.11
9.55
8.33
61
20.15
FCF margin%
12.34
14.66
16.04
14.78
13.45
16.33
18.55
16.10
15.38
16.69
15.51
16.33
15.71
60
0.146
FCF / Net incomex
1.071
0.966
0.969
1.069
0.954
0.994
0.887
0.977
0.937
0.912
1.008
0.937
0.968
63
19.90
ROIC%
22.86
23.42
23.23
24.80
22.49
24.30
24.78
22.03
19.71
21.94
29.59
22.03
23.05
31
18.40
Return on equity%
27.47
28.50
29.48
30.69
31.57
34.16
35.86
37.08
35.50
35.92
2.09
35.86
32.87
84
20.12
Return on assets%
19.48
18.39
15.57
13.55
12.94
12.78
14.35
15.59
14.73
16.10
11.91
14.73
15.15
59
0.12
EPS¥
0.08
0.09
0.09
0.08
0.07
0.08
0.08
0.08
0.08
0.08
0.14
1.11%
(0.77%)
—
13.43
EPS growth%
13.92
16.89
14.61
15.78
18.36
21.31
23.23
21.86
22.85
21.02
2.34
21.86
19.69
55
0.06
Bookvalue per sh¥
0.13
0.14
0.14
0.14
0.14
0.14
0.14
0.15
0.15
0.16
0.08
3.00%
1.56%
—
0.09
FCF per share¥
0.07
0.07
0.07
0.08
0.09
0.10
0.12
0.12
0.13
0.15
0.08
10.60%
7.93%
—
0.04
Dividend per sh¥
0.21
0.25
0.25
0.24
0.24
0.26
0.25
0.25
0.27
0.29
0.05
4.31%
5.00%
—
29.59
Div yield (avg)%
3.08
4.92
3.03
4.58
2.00
0.40
0.40
1.99
3.80
2.83
20.74
1.99
2.93
90
3.73
Payout ratio%
27.33
25.11
22.31
19.55
18.79
20.41
21.87
22.36
19.82
18.55
7.49
20.41
21.14
62
158.1
Shares (diluted)M
149.0
136.8
125.9
119.7
110.9
117.1
107.6
113.2
117.4
129.2
156.7
3.10%
(2.27%)
40
20.41
Buyback yield%
23.58
25.46
27.98
27.56
26.44
24.99
26.73
27.27
25.59
28.26
18.47
26.73
26.59
83
1.078
D/E ratiox
0.393
0.406
0.423
0.401
0.407
0.405
0.449
0.423
0.444
0.413
1.485
0.423
0.410
17
38.03
Enterprise value¥M
54.88
54.10
59.53
55.64
62.69
72.23
68.08
75.76
88.72
97.48
3.695
9.23%
6.71%
12
2.438
LT debt¥M
15.45
15.58
16.75
16.04
18.13
19.14
20.86
22.58
24.53
25.15
8.190
6.77%
5.01%
70
Revenue
¥48.69M
6.51%
1.00×
Cost of revenue
¥23.34M
6.35%
0.99×
Operating expenses
¥8.201M
6.44%
0.99×
Spread over hurdle
23.75%