248.7
Revenue¥M
127.6
138.1
146.3
154.5
167.6
179.4
188.5
202.2
212.4
225.2
258.5
6.09%
6.35%
50
4.62
Revenue growth%
8.33
10.79
11.27
8.87
8.68
9.32
9.39
10.78
8.46
6.91
3.79
9.32
9.09
7
8.41
Gross margin%
14.23
15.18
14.08
14.33
16.03
13.79
12.36
11.87
14.49
11.52
5.30
12.36
14.16
41
16.25
Operating margin%
5.86
2.88
4.88
6.73
6.22
9.17
7.65
9.21
8.83
5.98
9.63
8.83
6.48
77
21.44
Net margin%
13.36
14.34
13.52
16.24
16.92
18.10
20.73
21.55
23.50
24.79
28.36
21.55
17.51
62
15.96
P/E ratio (avg)x
44.60
43.64
48.97
47.75
57.77
59.49
64.92
66.59
69.64
73.79
17.07
66.59
58.63
10
26.67
EV/EBITx
21.72
21.10
20.71
23.64
24.76
25.04
27.72
28.54
30.43
30.63
23.54
28.54
24.90
34
15.48
FCF yield (avg)%
21.77
19.38
16.40
14.04
11.87
11.36
11.56
10.23
10.90
8.51
11.29
10.90
11.72
23
28.95
FCF margin%
4.97
3.26
0.78
0.40
3.36
3.84
1.88
4.75
5.73
7.95
11.89
4.75
3.60
15
0.558
FCF / Net incomex
1.314
1.289
1.394
1.341
1.217
1.151
1.082
1.027
1.097
1.186
0.285
1.097
1.202
91
16.74
ROIC%
17.30
18.66
20.10
17.22
19.73
21.11
21.43
22.26
22.33
23.64
7.95
22.26
20.60
38
28.53
Return on equity%
11.70
9.12
8.79
9.46
9.15
8.05
5.47
4.28
4.82
7.63
15.18
5.47
8.42
11
11.28
Return on assets%
14.95
15.11
12.15
9.71
7.08
9.59
10.29
8.09
10.61
11.25
19.58
10.29
10.45
6
0.11
EPS¥
0.06
0.07
0.07
0.08
0.08
0.07
0.08
0.09
0.09
0.08
0.12
0.68%
3.38%
—
26.01
EPS growth%
21.93
21.23
18.43
17.90
17.19
17.93
17.98
18.43
15.43
15.19
18.08
17.93
17.95
60
0.04
Bookvalue per sh¥
0.15
0.16
0.15
0.14
0.14
0.14
0.15
0.13
0.12
0.11
0.11
(5.39%)
(2.65%)
—
0.03
FCF per share¥
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.16
3.38%
0.48%
—
0.14
Dividend per sh¥
0.09
0.09
0.09
0.09
0.08
0.08
0.07
0.07
0.07
0.08
0.17
0.13%
(2.56%)
—
23.29
Div yield (avg)%
24.43
23.01
21.13
22.32
23.30
24.40
25.62
28.55
25.90
23.02
8.02
25.62
23.85
61
28.93
Payout ratio%
4.55
6.40
5.21
7.72
4.89
2.91
0.63
0.40
0.40
0.40
21.87
0.40
3.73
12
1.608
Shares (diluted)B
1.720
1.699
1.698
1.744
1.864
1.842
1.956
2.126
1.998
2.153
1.653
2.93%
2.77%
89
14.23
Buyback yield%
7.21
9.98
8.00
7.13
9.80
10.19
8.48
8.59
6.40
4.39
19.27
8.48
8.24
86
0.543
D/E ratiox
0.788
0.697
0.753
0.719
0.740
0.787
0.777
0.768
0.711
0.768
1.258
0.768
0.760
78
51.72
Enterprise value¥M
301.0
302.1
339.5
341.5
384.4
379.5
373.3
389.3
387.4
448.7
151.7
3.14%
4.93%
36
289.3
LT debt¥M
324.4
292.1
270.9
268.5
277.0
295.0
321.4
366.1
389.9
402.8
59.98
7.78%
2.03%
19
Revenue
¥225.2M
6.35%
1.00×
Cost of revenue
¥157.6M
6.35%
1.00×
Operating expenses
¥48.79M
6.62%
1.03×
Cash and investments
17.89%
Spread over hurdle
(6.98%)