32.98
Revenue¥M
97.19
102.9
113.1
123.8
136.2
149.4
160.9
175.9
190.3
201.7
36.86
8.17%
8.47%
73
18.17
Revenue growth%
21.54
24.01
25.40
24.85
23.08
22.09
20.93
19.24
18.37
17.65
25.98
19.24
21.82
38
29.43
Gross margin%
8.28
9.96
12.21
13.28
11.99
14.89
15.60
13.86
15.30
14.61
4.77
14.89
13.57
50
15.84
Operating margin%
12.05
10.48
9.31
9.50
10.26
9.22
10.37
9.60
10.86
12.72
9.08
10.37
10.32
71
21.05
Net margin%
27.54
26.41
23.78
23.92
20.94
19.40
20.27
20.40
21.88
20.62
28.24
20.40
21.41
17
34.66
P/E ratio (avg)x
21.69
22.60
23.41
24.27
22.70
20.90
22.91
22.51
21.20
21.88
11.95
21.88
22.55
36
13.72
EV/EBITx
13.06
13.69
15.64
18.82
22.52
23.70
27.82
32.91
32.76
38.62
25.08
32.76
23.11
54
8.21
FCF yield (avg)%
11.30
8.85
11.36
13.16
10.64
9.38
11.58
9.57
9.05
10.62
14.71
9.57
10.63
71
25.33
FCF margin%
9.46
6.50
4.21
1.47
0.40
0.40
0.40
1.85
1.58
3.23
21.25
1.58
1.71
43
1.495
FCF / Net incomex
2.404
2.565
2.512
2.327
2.323
2.376
2.202
2.202
2.445
2.554
0.574
2.376
2.390
45
20.80
ROIC%
9.01
6.01
9.00
6.09
5.56
6.05
4.96
3.49
4.99
6.23
23.77
4.99
6.03
59
23.85
Return on equity%
23.35
24.85
23.61
24.69
25.93
27.58
25.64
25.53
25.74
26.58
25.31
25.74
25.59
55
20.82
Return on assets%
26.74
25.88
23.21
20.61
20.10
17.97
17.24
17.77
18.68
16.66
3.64
17.77
19.39
49
0.04
EPS¥
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.04
7.22%
7.30%
—
8.05
EPS growth%
22.24
22.01
20.51
17.82
19.95
20.26
20.80
21.99
19.93
22.57
20.32
20.80
20.66
90
0.03
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
1.95%
1.36%
—
0.01
FCF per share¥
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
4.49%
5.87%
—
0.04
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.03
0.03
0.04
3.42%
2.37%
—
17.46
Div yield (avg)%
6.08
8.07
5.41
6.03
7.32
4.99
2.56
3.22
4.70
7.13
12.12
4.70
5.72
20
6.99
Payout ratio%
10.51
12.62
15.09
16.43
17.28
16.72
16.63
14.87
14.44
13.63
28.27
14.87
14.98
88
2.085
Shares (diluted)B
3.125
3.223
3.402
3.377
3.597
3.995
3.777
3.519
3.997
4.390
2.109
4.07%
4.73%
20
2.73
Buyback yield%
16.13
18.99
19.27
19.36
16.94
15.65
16.60
16.99
18.94
19.17
22.93
16.99
17.96
11
0.207
D/E ratiox
1.149
1.225
1.421
1.640
1.761
1.873
2.127
2.494
2.713
2.676
1.790
2.494
1.817
52
140.8
Enterprise value¥M
173.3
157.7
151.6
153.3
155.5
140.5
142.3
122.2
115.8
124.7
177.5
(4.33%)
(3.43%)
45
53.63
LT debt¥M
112.7
121.8
142.8
144.3
150.0
157.9
170.5
175.4
200.2
195.2
85.45
5.41%
6.64%
32
Revenue
¥201.7M
8.47%
1.00×
Cost of revenue
¥132.1M
8.36%
0.99×
Operating expenses
¥24.48M
8.03%
0.96×
Spread over hurdle
24.28%