17.08
Revenue¥M
25.67
27.18
29.50
31.82
34.14
36.31
39.72
42.79
45.81
49.93
18.70
7.90%
7.83%
85
26.05
Revenue growth%
30.54
27.75
27.26
28.69
28.17
28.60
26.97
24.56
25.86
23.62
3.96
25.86
27.50
8
5.96
Gross margin%
21.25
23.38
25.43
27.82
25.23
27.48
26.84
24.41
23.00
24.16
11.66
24.41
24.82
9
6.20
Operating margin%
3.85
3.19
0.67
1.63
2.97
5.03
2.20
0.91
1.80
3.76
18.52
2.20
2.58
64
8.12
Net margin%
16.80
14.71
13.61
16.22
14.87
12.89
13.42
10.46
12.71
13.15
4.13
12.89
13.51
55
11.27
P/E ratio (avg)x
21.54
18.76
19.56
18.57
16.25
14.31
14.02
15.07
13.57
12.09
20.76
14.02
15.66
72
7.614
EV/EBITx
50.21
53.02
62.24
71.24
79.54
91.11
96.32
116.4
123.7
142.0
17.49
116.4
85.33
73
28.04
FCF yield (avg)%
26.45
23.62
23.13
21.20
20.94
22.54
22.30
23.86
23.24
22.10
22.72
22.54
22.83
19
10.96
FCF margin%
19.24
18.93
18.75
18.85
18.95
20.59
22.95
23.91
21.83
21.37
16.21
21.83
19.92
77
1.482
FCF / Net incomex
1.244
1.323
1.233
1.309
1.443
1.464
1.638
1.563
1.764
1.786
0.980
1.638
1.453
33
6.91
ROIC%
7.11
8.99
11.50
8.83
10.50
10.43
11.24
12.68
12.89
13.28
28.16
12.68
10.87
49
29.93
Return on equity%
27.51
30.39
30.24
30.51
29.20
27.69
28.30
29.66
27.38
26.19
20.87
27.69
28.75
63
25.91
Return on assets%
22.08
20.70
19.82
18.11
17.41
17.69
18.96
20.04
19.35
18.36
29.52
18.96
19.16
48
0.02
EPS¥
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.08
0.10
0.02
12.93%
11.17%
—
6.50
EPS growth%
12.52
13.40
11.63
14.17
12.70
12.42
10.67
11.95
14.58
15.56
3.42
12.42
12.61
64
0.02
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
(6.87%)
(4.97%)
—
0.03
FCF per share¥
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
5.86%
8.94%
—
0.02
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.92%
4.87%
—
14.30
Div yield (avg)%
24.04
23.43
22.63
24.33
22.12
19.61
18.54
16.52
16.40
18.81
6.71
18.54
20.86
18
4.74
Payout ratio%
21.07
20.74
19.93
19.74
19.72
16.96
16.11
14.65
16.37
16.64
18.44
16.37
18.34
46
1.604
Shares (diluted)B
1.638
1.547
1.353
1.190
1.243
1.317
1.330
1.144
1.014
0.876
1.585
(6.77%)
(5.44%)
49
3.88
Buyback yield%
29.90
32.29
30.32
31.95
30.52
28.55
26.56
28.97
27.43
28.00
6.15
28.00
29.43
77
0.244
D/E ratiox
0.470
0.467
0.439
0.472
0.506
0.520
0.491
0.495
0.551
0.611
0.152
0.520
0.493
42
24.78
Enterprise value¥M
18.90
18.16
16.70
16.95
14.87
14.89
13.09
13.88
12.09
12.64
25.39
(3.19%)
(4.14%)
52
2.587
LT debt¥M
51.98
47.70
48.00
51.16
45.83
44.72
44.10
42.06
40.24
36.44
40.87
(4.48%)
(4.30%)
32
Revenue
¥49.93M
7.83%
1.00×
Cost of revenue
¥34.95M
7.83%
1.00×
Operating expenses
¥9.613M
7.87%
1.00×
Cash and investments
15.95%
Goodwill & intangibles
15.58%
Spread over hurdle
10.83%