34.50
Revenue¥M
29.33
30.90
32.44
33.93
35.87
38.77
40.40
43.02
45.85
49.10
35.39
6.49%
5.90%
64
10.55
Revenue growth%
18.00
17.85
19.41
21.88
19.71
18.01
20.94
19.41
19.47
22.05
18.66
19.47
19.44
13
15.86
Gross margin%
22.76
21.86
23.04
20.90
23.23
20.87
18.74
18.68
21.55
20.35
24.53
20.35
21.22
6
5.03
Operating margin%
29.58
29.37
28.30
25.55
25.73
23.05
25.44
28.25
29.39
27.31
13.12
27.31
27.78
12
5.96
Net margin%
1.35
0.92
1.00
3.82
2.20
2.48
4.38
2.83
4.08
4.39
29.28
4.08
2.65
63
6.524
P/E ratio (avg)x
23.91
26.18
24.18
22.98
25.74
26.70
27.92
30.76
35.03
31.81
25.49
30.76
26.44
12
12.14
EV/EBITx
37.79
40.45
35.22
34.48
34.58
30.67
27.36
29.39
27.64
29.26
20.75
29.26
32.57
59
5.73
FCF yield (avg)%
18.44
19.28
18.12
17.59
18.98
20.67
23.18
23.83
20.88
22.63
29.17
22.63
19.98
94
29.93
FCF margin%
26.36
26.17
23.36
22.53
21.13
20.29
22.64
19.75
19.29
18.82
21.56
19.75
21.83
48
0.776
FCF / Net incomex
0.641
0.576
0.488
0.445
0.374
0.380
0.379
0.342
0.356
0.351
0.102
0.356
0.380
76
16.21
ROIC%
9.89
7.73
7.91
5.96
7.13
7.87
10.12
12.96
10.66
8.61
13.31
10.12
8.26
92
28.30
Return on equity%
14.42
14.17
15.44
13.68
11.22
12.80
10.97
9.95
8.72
7.99
7.66
9.95
12.01
24
24.11
Return on assets%
8.56
8.42
6.03
4.65
5.75
6.18
4.83
7.44
7.15
9.64
12.44
7.15
6.66
9
0.09
EPS¥
0.17
0.18
0.21
0.22
0.25
0.26
0.31
0.35
0.41
0.43
0.10
11.95%
11.26%
—
7.44
EPS growth%
5.98
5.06
7.29
5.56
7.41
10.00
7.42
6.21
8.82
11.49
4.82
8.82
7.35
58
0.20
Bookvalue per sh¥
0.08
0.08
0.08
0.09
0.11
0.12
0.14
0.15
0.15
0.15
0.11
6.51%
6.96%
—
0.16
FCF per share¥
0.21
0.22
0.24
0.28
0.29
0.30
0.34
0.38
0.41
0.41
0.05
7.24%
6.78%
—
0.18
Dividend per sh¥
0.14
0.16
0.15
0.17
0.16
0.17
0.17
0.17
0.20
0.21
0.03
5.52%
5.85%
—
6.11
Div yield (avg)%
17.47
19.26
21.65
23.18
25.45
26.94
25.42
23.40
23.60
21.98
8.20
23.60
23.29
60
13.82
Payout ratio%
11.75
14.24
11.57
11.41
12.36
13.54
15.28
17.74
18.84
16.97
9.07
16.97
13.89
70
143.9
Shares (diluted)M
115.9
118.8
111.1
112.4
119.0
121.1
115.5
123.8
123.0
120.2
146.0
0.19%
(0.58%)
47
29.93
Buyback yield%
28.71
28.27
28.77
25.89
27.20
29.85
30.27
31.44
34.30
32.59
8.48
31.44
29.31
14
1.272
D/E ratiox
0.723
0.702
0.597
0.616
0.576
0.589
0.564
0.582
0.514
0.464
1.138
0.564
0.586
51
9.969
Enterprise value¥M
39.51
45.16
43.34
48.61
50.70
50.96
52.48
59.47
57.10
55.17
8.987
1.70%
4.70%
23
46.46
LT debt¥M
48.13
46.44
43.94
41.39
43.18
39.77
39.42
41.45
42.48
40.28
38.29
(1.38%)
(1.28%)
36
Revenue
¥49.10M
5.90%
1.00×
Cost of revenue
¥34.37M
5.90%
1.00×
Operating expenses
¥8.344M
6.25%
1.03×
Goodwill & intangibles
16.70%
Spread over hurdle
(1.05%)