40.25
Revenue¥M
228.6
231.3
236.1
232.5
230.7
235.6
232.0
236.9
238.4
243.8
43.62
1.12%
0.83%
6
14.18
Revenue growth%
24.62
25.91
26.49
23.81
25.62
25.23
26.84
25.91
24.99
24.34
16.37
25.23
25.43
86
25.08
Gross margin%
25.67
22.91
24.60
25.80
26.41
26.88
27.59
30.44
31.44
30.44
21.74
30.44
26.64
35
15.48
Operating margin%
0.40
2.89
1.76
0.59
1.65
2.06
4.94
5.28
4.65
1.94
11.88
4.65
2.00
48
6.88
Net margin%
17.90
18.12
16.35
16.35
19.06
19.38
21.66
19.83
19.03
21.27
7.48
19.83
19.04
85
6.353
P/E ratio (avg)x
5.890
5.991
6.162
6.631
6.306
6.050
5.380
5.529
4.852
4.215
36.31
5.380
5.941
64
10.40
EV/EBITx
35.71
38.96
42.83
37.60
38.54
40.05
39.21
38.22
41.58
42.12
31.24
40.05
39.09
92
15.66
FCF yield (avg)%
19.78
19.52
18.29
16.00
13.51
10.53
8.54
11.31
10.23
7.79
28.95
10.23
12.41
70
16.40
FCF margin%
24.61
24.52
27.40
28.38
27.06
27.97
27.73
26.05
25.59
26.16
3.81
26.16
26.61
29
1.463
FCF / Net incomex
1.793
1.583
1.570
1.650
1.493
1.522
1.542
1.543
1.577
1.585
1.679
1.543
1.574
61
14.10
ROIC%
3.37
4.95
4.86
3.93
1.90
4.79
6.87
5.53
8.06
9.68
15.29
6.87
4.91
31
16.97
Return on equity%
9.55
10.15
8.19
7.53
5.17
2.63
2.48
0.45
0.40
0.91
9.13
0.91
3.90
79
3.58
Return on assets%
5.63
6.59
4.52
4.72
7.02
5.45
5.84
5.83
8.78
7.38
4.85
5.84
5.83
76
0.14
EPS¥
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.15
2.04%
2.03%
—
25.11
EPS growth%
24.78
23.59
25.48
27.06
28.19
28.53
31.21
31.50
34.38
36.39
2.61
31.50
28.36
68
0.11
Bookvalue per sh¥
0.22
0.23
0.22
0.22
0.24
0.25
0.25
0.24
0.26
0.29
0.08
4.15%
3.30%
—
0.18
FCF per share¥
0.09
0.10
0.10
0.11
0.12
0.12
0.14
0.15
0.17
0.20
0.10
10.19%
9.64%
—
0.16
Dividend per sh¥
0.15
0.17
0.20
0.19
0.23
0.24
0.28
0.28
0.27
0.28
0.03
4.05%
5.76%
—
17.27
Div yield (avg)%
25.44
26.66
24.42
25.79
23.47
22.27
21.79
23.34
25.31
25.17
15.99
23.34
24.79
42
7.54
Payout ratio%
28.36
28.90
30.31
33.29
31.31
29.51
30.65
32.47
32.76
32.54
20.00
32.47
30.98
14
0.790
Shares (diluted)B
1.095
1.264
1.291
1.437
1.664
2.010
2.171
2.242
2.499
2.749
0.800
10.57%
10.75%
85
24.79
Buyback yield%
24.75
22.00
23.85
23.12
22.70
22.26
21.83
21.50
21.45
18.53
17.88
21.50
22.13
67
1.054
D/E ratiox
2.155
2.128
2.160
2.324
2.500
2.610
2.980
3.118
3.264
3.132
0.736
3.118
2.555
57
41.34
Enterprise value¥M
62.20
63.37
63.73
67.63
74.58
88.90
91.99
101.7
117.6
137.7
139.7
13.05%
9.81%
76
116.8
LT debt¥M
228.3
217.4
197.9
173.1
190.2
191.7
198.0
185.4
189.9
183.1
132.8
(0.76%)
(2.85%)
93
Revenue
¥243.8M
0.83%
1.00×
Cost of revenue
¥115.1M
0.75%
0.99×
Operating expenses
¥45.46M
0.52%
0.97×
Goodwill & intangibles
19.96%
Property and equipment
19.14%
Spread over hurdle
17.30%