12.00
Revenue¥M
38.50
40.79
42.44
44.33
47.54
49.38
51.75
55.32
56.99
60.97
12.49
5.10%
5.10%
51
13.69
Revenue growth%
3.89
6.53
8.40
9.80
11.02
8.73
6.21
7.09
8.32
7.09
4.70
7.09
7.71
24
29.60
Gross margin%
23.17
23.59
22.14
20.05
18.77
20.07
17.23
15.15
17.63
18.63
29.79
17.63
19.41
56
26.73
Operating margin%
21.62
18.87
16.87
17.32
14.56
11.78
14.60
14.99
15.44
17.02
11.80
14.99
16.16
24
16.83
Net margin%
5.35
3.23
4.27
2.74
4.50
6.57
7.89
5.20
4.10
5.62
19.43
5.62
4.85
75
8.859
P/E ratio (avg)x
30.96
28.12
27.45
25.55
24.95
23.58
25.45
27.37
27.92
29.73
29.30
27.37
27.41
16
24.28
EV/EBITx
6.349
5.928
6.098
5.737
5.416
5.732
5.729
5.922
6.396
6.246
20.48
5.922
5.925
6
4.07
FCF yield (avg)%
9.26
10.56
7.93
8.83
11.25
10.03
8.07
10.59
10.76
13.01
11.76
10.59
10.30
36
10.26
FCF margin%
21.72
18.89
19.42
21.24
21.63
23.16
21.85
19.38
21.13
18.92
29.31
21.13
21.19
46
0.573
FCF / Net incomex
0.673
0.641
0.729
0.823
0.831
0.801
0.900
0.939
1.068
1.140
0.751
0.939
0.827
14
20.82
ROIC%
3.84
1.58
2.28
0.40
0.52
1.52
1.96
3.33
5.72
6.05
17.63
3.33
2.12
72
10.40
Return on equity%
19.91
22.59
19.84
19.82
20.63
23.22
23.00
25.00
25.66
27.49
18.92
25.00
22.79
69
2.40
Return on assets%
29.86
30.08
29.01
26.49
27.40
26.54
28.00
27.34
28.55
30.03
2.69
28.00
28.28
69
0.01
EPS¥
—
—
—
—
—
—
—
—
—
—
0.01
(2.48%)
(2.01%)
—
17.55
EPS growth%
18.67
20.58
18.02
15.04
17.43
18.00
15.01
12.67
11.31
9.14
10.87
12.67
16.23
59
0.02
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.02
0.01
0.02
(0.55%)
(2.06%)
—
0.02
FCF per share¥
0.01
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.02
0.01
(1.99%)
(0.70%)
—
0.02
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.93%)
(2.97%)
—
8.09
Div yield (avg)%
30.35
29.74
29.03
31.35
30.87
31.62
29.61
29.14
31.99
29.07
18.64
29.61
30.05
64
9.36
Payout ratio%
17.95
17.38
15.57
15.92
15.16
14.95
14.45
16.50
18.00
19.92
2.25
16.50
16.21
62
1.198
Shares (diluted)B
1.159
1.232
1.138
1.132
1.212
1.140
1.017
1.077
1.115
0.974
1.151
(4.28%)
(0.96%)
21
20.80
Buyback yield%
21.70
19.56
20.93
20.55
21.75
20.23
21.16
22.08
19.20
18.13
13.13
20.23
20.74
39
1.678
D/E ratiox
2.439
2.393
2.284
2.244
2.383
2.330
2.582
2.955
3.360
3.580
0.573
2.955
2.416
19
42.32
Enterprise value¥M
34.57
32.49
35.52
38.04
35.62
37.83
38.56
35.97
34.25
30.72
6.455
(2.92%)
(1.98%)
75
49.28
LT debt¥M
29.92
32.07
32.60
29.16
30.69
33.95
37.58
39.98
42.39
41.00
18.39
5.96%
3.61%
48
Revenue
¥60.97M
5.10%
1.00×
Cost of revenue
¥31.90M
4.75%
0.97×
Operating expenses
¥8.016M
5.89%
1.08×
Property and equipment
15.96%
Spread over hurdle
15.69%