57.94
Revenue¥M
75.04
75.68
78.15
80.82
84.56
87.18
91.19
95.11
97.44
101.7
63.52
3.77%
3.33%
89
9.21
Revenue growth%
14.67
13.59
12.87
13.45
11.63
11.68
14.16
13.94
11.74
10.66
21.83
11.74
13.16
95
2.97
Gross margin%
23.98
22.17
21.56
18.58
18.82
17.78
18.05
18.31
18.99
21.92
21.64
18.31
18.91
38
29.64
Operating margin%
9.86
8.53
11.07
11.93
9.34
7.98
7.71
6.21
5.16
7.52
25.51
7.52
8.26
53
18.65
Net margin%
32.06
31.67
30.62
30.07
32.02
31.61
34.27
35.56
33.18
36.00
6.89
34.27
32.04
63
28.32
P/E ratio (avg)x
11.36
12.15
13.76
13.35
13.86
16.01
16.23
17.92
18.85
18.01
13.04
17.92
14.94
40
21.64
EV/EBITx
34.76
32.31
30.45
27.56
24.81
27.34
25.70
22.90
23.77
26.44
8.376
25.70
26.89
52
10.70
FCF yield (avg)%
16.58
17.03
17.48
20.21
20.67
21.40
22.27
21.60
24.48
25.59
21.20
22.27
21.04
94
26.40
FCF margin%
7.58
7.46
4.70
1.85
0.98
0.40
0.40
2.23
2.99
0.62
28.73
0.62
2.04
24
1.228
FCF / Net incomex
0.182
0.169
0.184
0.173
0.163
0.170
0.179
0.162
0.175
0.178
1.382
0.175
0.174
16
7.66
ROIC%
17.06
17.84
18.91
16.01
17.84
19.13
19.65
20.01
18.26
16.25
28.52
19.13
18.05
48
24.25
Return on equity%
28.64
31.36
28.46
30.83
28.59
29.64
26.74
27.35
25.11
26.54
26.79
26.74
28.52
64
9.67
Return on assets%
20.80
21.92
21.49
23.61
21.58
20.59
20.02
18.29
20.08
22.18
18.86
20.08
21.14
60
0.07
EPS¥
0.06
0.07
0.07
0.08
0.09
0.11
0.11
0.12
0.13
0.15
0.08
9.14%
8.94%
—
20.53
EPS growth%
20.37
17.39
16.42
13.73
12.41
14.13
16.13
13.36
15.95
17.97
26.79
15.95
16.04
67
0.03
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.03
10.04%
7.69%
—
0.07
FCF per share¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
(5.96%)
(0.39%)
—
0.02
Dividend per sh¥
0.02
0.02
0.03
0.02
0.03
0.02
0.02
0.03
0.03
0.03
0.06
6.16%
3.74%
—
26.34
Div yield (avg)%
19.96
20.37
17.71
19.71
19.09
18.38
20.96
19.41
17.17
18.72
28.03
18.72
19.25
25
14.77
Payout ratio%
17.14
16.61
13.85
12.91
10.15
12.08
12.68
12.48
14.13
14.06
19.38
12.68
13.38
75
0.944
Shares (diluted)B
1.424
1.365
1.337
1.475
1.432
1.572
1.868
2.142
2.504
2.475
0.955
11.56%
6.36%
57
18.36
Buyback yield%
24.36
27.02
28.49
31.02
29.87
28.80
26.30
28.09
25.82
27.33
18.67
27.33
27.71
58
0.625
D/E ratiox
1.888
1.885
1.973
2.183
2.429
2.428
2.279
2.250
2.149
2.076
1.363
2.250
2.166
84
77.04
Enterprise value¥M
82.58
83.42
85.57
95.00
98.94
98.35
94.55
95.95
107.6
106.7
96.66
1.52%
3.63%
21
21.13
LT debt¥M
17.04
16.53
19.46
21.85
21.86
23.33
24.63
28.89
29.17
32.92
118.3
8.53%
8.47%
58
Revenue
¥101.7M
3.33%
1.00×
Cost of revenue
¥45.07M
3.02%
0.97×
Operating expenses
¥25.65M
3.93%
1.06×
Goodwill & intangibles
15.14%
Spread over hurdle
42.65%