34.16
Revenue¥M
288.6
291.5
290.5
291.4
297.1
300.9
298.6
296.0
290.4
295.4
38.02
(0.11%)
0.20%
90
23.20
Revenue growth%
28.67
31.29
32.58
31.08
28.91
28.01
25.22
26.54
27.32
26.15
4.91
26.54
28.34
20
23.39
Gross margin%
17.03
16.38
14.64
13.50
14.99
12.44
14.53
15.19
17.90
17.92
29.11
15.19
15.09
67
12.49
Operating margin%
11.41
14.13
11.25
12.76
12.50
11.68
9.82
8.26
10.95
12.77
27.13
10.95
11.55
14
26.72
Net margin%
5.49
5.67
3.02
1.28
0.40
1.94
3.89
5.19
4.60
3.08
4.45
3.89
3.49
26
27.82
P/E ratio (avg)x
37.67
37.07
41.81
38.03
36.30
33.98
33.46
34.12
35.59
37.79
25.99
34.12
36.69
23
11.32
EV/EBITx
10.15
11.10
12.65
13.68
14.61
14.44
13.77
15.35
15.93
18.14
28.88
15.35
14.10
52
13.97
FCF yield (avg)%
28.31
28.27
29.02
30.11
32.68
31.07
28.56
27.72
25.55
23.69
24.56
27.72
28.44
46
21.75
FCF margin%
25.46
26.12
28.23
25.36
23.75
23.87
22.67
20.60
23.07
24.51
21.76
23.07
24.19
89
0.330
FCF / Net incomex
1.383
1.413
1.499
1.568
1.589
1.779
1.828
2.074
2.211
2.496
1.628
2.074
1.684
33
7.11
ROIC%
20.32
20.54
20.09
18.85
19.78
18.13
18.65
21.56
19.79
16.91
19.82
18.65
19.78
68
10.96
Return on equity%
26.37
25.77
23.77
22.55
24.19
22.44
24.83
26.79
27.79
29.77
9.09
26.79
25.30
74
12.27
Return on assets%
2.52
1.27
3.51
2.43
4.92
5.19
6.06
7.68
9.63
12.50
18.32
7.68
5.06
14
0.06
EPS¥
0.04
0.05
0.05
0.05
0.06
0.06
0.08
0.08
0.10
0.10
0.06
8.17%
9.27%
—
26.20
EPS growth%
23.50
22.50
20.09
20.50
19.56
17.84
20.21
19.20
20.22
17.27
9.90
19.20
20.15
83
0.02
Bookvalue per sh¥
0.13
0.14
0.15
0.15
0.17
0.17
0.18
0.18
0.19
0.19
0.03
1.46%
5.30%
—
0.02
FCF per share¥
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.05
9.13%
8.22%
—
0.02
Dividend per sh¥
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.04
1.20%
(0.42%)
—
16.10
Div yield (avg)%
1.79
1.93
0.40
3.36
5.32
5.27
5.90
3.38
6.32
6.42
27.07
5.90
4.33
74
24.40
Payout ratio%
19.04
20.34
22.83
22.03
19.68
21.70
24.46
22.84
20.96
22.40
12.34
22.40
21.87
19
849.9
Shares (diluted)M
845.6
910.3
940.1
936.7
907.9
807.5
734.8
783.1
761.7
721.2
887.8
(4.50%)
(1.38%)
91
29.98
Buyback yield%
24.98
25.05
27.28
25.98
25.69
27.53
24.68
22.50
25.47
25.98
11.07
25.47
25.58
92
0.189
D/E ratiox
0.698
0.731
0.779
0.783
0.777
0.888
0.919
0.955
0.924
1.017
0.365
0.924
0.836
76
213.6
Enterprise value¥M
219.0
199.6
211.0
227.7
249.5
269.5
257.6
247.4
260.2
286.7
255.4
2.81%
1.96%
71
92.63
LT debt¥M
31.85
32.91
31.81
27.92
28.75
30.66
29.54
26.02
26.76
24.31
179.8
(3.30%)
(3.14%)
34
Revenue
¥295.4M
0.20%
1.00×
Cost of revenue
¥199.0M
0.25%
1.00×
Operating expenses
¥40.69M
0.43%
1.02×
Goodwill & intangibles
17.69%
Spread over hurdle
13.18%