21.54
Revenue¥M
233.8
236.0
238.8
248.8
260.4
266.1
272.8
279.4
287.7
290.4
22.40
2.20%
2.46%
59
23.66
Revenue growth%
10.60
9.40
11.99
14.66
12.82
14.20
11.44
12.93
15.61
17.11
8.46
14.20
12.87
26
25.86
Gross margin%
22.02
19.71
21.71
21.97
22.32
24.16
22.73
24.38
23.08
25.82
3.98
24.16
22.52
74
25.53
Operating margin%
22.83
21.37
19.48
20.35
23.15
21.58
23.50
22.57
20.70
21.62
14.48
21.62
21.60
32
2.46
Net margin%
27.71
28.56
29.25
27.33
27.52
26.10
25.75
27.11
25.67
27.90
25.33
26.10
27.43
44
7.936
P/E ratio (avg)x
15.32
14.90
13.85
12.65
11.54
11.18
9.715
8.876
8.470
8.645
22.19
8.876
11.36
31
28.92
EV/EBITx
34.92
39.69
41.00
45.27
44.94
49.22
45.06
48.69
52.98
59.11
33.30
49.22
45.17
16
15.21
FCF yield (avg)%
27.66
25.29
24.67
25.69
26.20
24.28
24.97
26.32
27.66
27.03
28.70
26.32
25.94
19
18.75
FCF margin%
5.48
7.63
6.14
9.12
11.89
10.42
11.46
13.61
15.84
17.10
26.70
13.61
10.94
69
1.318
FCF / Net incomex
0.437
0.399
0.449
0.473
0.524
0.485
0.459
0.424
0.402
0.380
1.598
0.424
0.443
6
6.78
ROIC%
16.89
17.24
17.14
18.55
19.47
21.90
23.30
24.47
24.15
24.15
25.64
24.15
20.68
84
21.46
Return on equity%
7.97
8.09
5.93
6.74
9.65
10.66
11.78
13.76
13.87
16.19
5.54
13.76
10.16
83
22.24
Return on assets%
7.04
7.97
7.20
4.37
3.87
2.81
5.70
7.55
10.16
9.28
18.11
7.55
7.12
21
0.03
EPS¥
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.47%
(3.22%)
—
20.56
EPS growth%
3.23
4.27
6.06
7.36
9.71
9.18
10.33
12.90
15.61
16.70
25.25
12.90
9.45
59
0.05
Bookvalue per sh¥
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(6.47%)
(8.00%)
—
0.05
FCF per share¥
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.01
12.21%
11.55%
—
0.02
Dividend per sh¥
0.07
0.07
0.07
0.08
0.08
0.09
0.09
0.09
0.10
0.12
0.04
8.76%
6.86%
—
16.65
Div yield (avg)%
25.15
27.66
29.48
30.21
31.99
31.66
34.31
35.02
35.02
37.81
9.64
35.02
31.83
61
2.43
Payout ratio%
19.59
22.39
20.51
19.40
17.17
15.77
17.19
19.99
20.11
22.43
13.41
19.99
19.79
51
2.426
Shares (diluted)B
4.035
4.218
4.654
5.178
5.349
6.394
6.774
6.755
7.129
7.546
2.436
7.12%
7.35%
52
26.60
Buyback yield%
5.54
5.59
4.66
4.38
2.62
5.13
7.51
9.65
7.44
8.27
11.34
7.51
5.57
8
0.139
D/E ratiox
0.282
0.301
0.268
0.284
0.270
0.283
0.303
0.325
0.312
0.337
0.967
0.312
0.292
7
17.04
Enterprise value¥M
346.3
406.8
465.4
482.8
572.4
647.8
763.3
751.3
761.7
804.1
225.9
7.04%
9.68%
94
20.81
LT debt¥M
185.3
160.6
156.3
142.3
138.3
122.4
126.0
116.4
102.0
100.3
163.9
(6.23%)
(6.18%)
66
Revenue
¥290.4M
2.46%
1.00×
Cost of revenue
¥148.2M
2.65%
1.02×
Operating expenses
¥53.81M
2.30%
0.98×
Spread over hurdle
38.39%