34.81
Revenue¥M
49.28
48.78
50.32
49.73
50.00
49.66
49.81
51.21
50.58
52.13
36.19
0.84%
0.63%
91
29.37
Revenue growth%
21.80
18.90
16.12
13.63
15.07
15.03
15.02
13.76
16.74
15.04
2.23
15.03
15.06
79
4.83
Gross margin%
10.50
8.15
8.07
9.99
9.66
6.81
9.54
10.66
9.22
9.16
9.85
9.22
9.38
94
11.58
Operating margin%
20.73
18.94
19.79
20.03
21.00
18.09
20.79
19.32
17.93
19.32
5.46
19.32
19.55
38
19.56
Net margin%
23.61
23.58
26.45
24.68
26.41
25.38
22.95
20.25
20.22
22.44
16.22
22.44
23.59
40
12.97
P/E ratio (avg)x
40.61
47.91
55.86
59.09
66.27
64.90
76.36
80.34
90.22
104.4
33.54
80.34
65.58
55
23.48
EV/EBITx
34.58
40.70
44.12
48.86
55.55
65.47
76.43
77.47
90.08
90.57
14.72
77.47
60.51
11
12.75
FCF yield (avg)%
18.65
17.97
17.84
17.21
17.12
16.74
17.77
17.76
15.76
16.83
12.83
16.83
17.48
92
8.71
FCF margin%
10.00
10.82
10.30
10.71
9.40
6.75
7.48
8.56
7.24
8.90
29.38
7.48
9.15
93
0.364
FCF / Net incomex
1.825
2.200
2.404
2.488
2.600
3.148
3.629
3.854
4.032
4.815
1.401
3.854
2.874
67
27.77
ROIC%
7.50
6.35
6.25
7.73
6.61
7.36
7.22
6.86
7.27
7.14
24.90
7.22
7.18
41
14.44
Return on equity%
21.48
20.55
20.43
17.57
17.78
17.05
19.79
20.26
21.25
22.02
2.83
20.26
20.35
49
24.81
Return on assets%
35.51
36.52
38.33
35.86
37.74
37.36
37.66
36.60
38.33
37.25
4.51
37.36
37.31
20
0.01
EPS¥
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.01
12.13%
9.71%
—
21.67
EPS growth%
12.90
11.53
9.29
6.46
8.92
7.85
5.05
6.65
6.90
6.75
18.63
6.75
7.38
77
0.01
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
7.16%
6.32%
—
—
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.19%
4.99%
—
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
4.54%
6.02%
—
23.98
Div yield (avg)%
19.79
20.22
19.81
18.39
20.30
18.48
16.84
18.98
18.32
20.53
5.90
18.48
19.39
86
18.44
Payout ratio%
10.74
11.97
13.26
12.87
12.81
11.27
11.35
13.03
11.76
8.88
2.25
11.35
11.87
82
1.186
Shares (diluted)B
1.577
1.672
1.915
2.137
2.090
2.429
2.553
3.055
3.207
3.489
1.167
10.79%
8.43%
20
12.29
Buyback yield%
28.89
29.46
27.46
26.32
25.06
26.21
24.04
23.27
24.57
24.07
26.89
24.07
25.64
80
0.862
D/E ratiox
2.146
2.051
1.868
1.759
1.985
2.057
2.131
2.374
2.374
2.414
0.134
2.374
2.094
64
16.21
Enterprise value¥M
34.43
33.52
33.34
33.97
35.01
39.20
35.80
39.36
42.40
41.39
29.30
3.41%
2.16%
54
4.902
LT debt¥M
73.04
72.12
84.67
86.58
100.7
106.7
124.2
133.3
147.9
173.3
37.48
11.47%
10.03%
19
Revenue
¥52.13M
0.63%
1.00×
Cost of revenue
¥35.21M
0.88%
1.03×
Operating expenses
¥11.83M
0.26%
0.96×
Cash and investments
17.22%
Goodwill & intangibles
16.20%
Spread over hurdle
55.73%