9.404
Revenue¥M
12.51
13.43
14.22
15.45
16.18
16.93
18.30
19.82
21.30
22.36
10.05
6.68%
6.68%
5
26.22
Revenue growth%
5.61
2.79
2.78
3.08
4.39
6.50
7.28
5.26
6.42
5.80
27.34
6.42
5.43
92
23.50
Gross margin%
10.58
7.92
7.79
8.05
8.59
11.12
11.88
13.57
15.03
15.18
23.68
13.57
10.85
26
24.06
Operating margin%
24.05
22.82
25.17
23.20
21.90
22.57
25.56
23.66
26.51
24.86
23.66
24.86
23.85
12
29.82
Net margin%
3.96
0.99
3.57
4.60
5.27
6.68
8.87
11.08
9.02
6.58
18.75
8.87
5.93
83
26.02
P/E ratio (avg)x
11.61
10.83
10.32
9.893
8.927
9.641
10.05
10.95
12.03
13.14
16.39
10.95
10.57
19
10.28
EV/EBITx
16.37
19.29
21.58
24.09
26.21
29.80
29.88
32.46
34.59
36.38
32.62
32.46
28.01
25
29.13
FCF yield (avg)%
20.95
19.39
19.97
17.71
16.00
17.78
15.71
17.59
20.54
18.15
19.66
17.78
17.96
84
22.80
FCF margin%
18.89
20.58
18.86
20.70
22.50
20.41
20.66
22.66
25.51
25.67
21.01
22.66
20.68
82
1.129
FCF / Net incomex
2.660
2.784
2.846
3.152
3.670
4.125
4.513
4.808
4.820
4.699
0.970
4.699
3.898
5
24.21
ROIC%
14.66
14.73
17.36
15.13
12.99
12.37
11.17
11.25
10.02
9.60
14.19
11.17
12.68
8
9.56
Return on equity%
27.96
25.77
23.53
23.88
22.08
22.88
20.14
22.74
23.84
25.49
14.97
22.88
23.69
32
20.73
Return on assets%
28.41
29.31
28.38
26.18
24.84
24.42
26.16
28.26
29.87
31.15
6.62
28.26
28.32
66
—
EPS¥
—
—
—
—
—
—
—
—
—
—
—
2.51%
2.99%
—
9.70
EPS growth%
24.98
22.47
22.09
23.15
24.89
24.32
23.31
23.24
24.79
23.39
28.34
23.39
23.35
74
—
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.40%
7.57%
—
—
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.98%
5.74%
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
0.01
(2.40%)
0.97%
—
16.51
Div yield (avg)%
23.51
23.24
20.77
21.53
23.18
25.30
24.38
22.77
25.12
26.70
2.12
25.12
23.38
81
7.02
Payout ratio%
4.49
3.07
2.62
0.81
3.18
5.19
6.10
7.65
10.29
7.74
2.35
7.65
4.84
25
2.323
Shares (diluted)B
2.682
3.033
3.213
3.198
3.538
3.932
3.711
3.472
3.193
3.107
2.298
(2.57%)
1.20%
12
22.04
Buyback yield%
17.29
18.25
17.24
15.53
13.28
12.52
13.70
16.34
15.30
12.36
26.34
13.70
15.41
41
0.968
D/E ratiox
0.656
0.776
0.911
1.021
1.140
1.268
1.253
1.481
1.459
1.450
0.867
1.450
1.196
94
19.39
Enterprise value¥M
2.554
2.662
2.916
3.060
3.099
3.262
3.766
3.909
4.272
4.984
18.76
9.97%
7.06%
10
3.169
LT debt¥M
9.406
11.22
11.68
11.72
11.62
13.16
13.00
14.36
14.53
17.45
11.77
8.48%
6.95%
88
Revenue
¥22.36M
6.68%
1.00×
Cost of revenue
¥15.65M
6.82%
1.01×
Operating expenses
¥4.015M
6.98%
1.03×
Cash and investments
18.52%
Spread over hurdle
25.41%