16.94
Revenue¥M
24.66
25.80
26.75
27.14
27.62
28.89
29.49
30.97
31.36
31.54
17.93
2.69%
2.61%
26
27.16
Revenue growth%
13.99
14.07
15.77
13.58
15.51
16.16
17.52
19.86
20.02
19.86
18.09
19.86
15.97
10
23.77
Gross margin%
16.67
13.90
13.94
11.68
10.45
8.44
11.00
8.15
6.78
7.21
21.58
8.15
10.73
49
14.51
Operating margin%
1.31
0.40
1.60
4.34
6.97
7.12
6.11
4.98
3.70
6.08
29.28
6.08
4.66
32
20.80
Net margin%
0.40
2.69
4.18
6.20
5.40
5.92
6.98
7.53
7.85
5.43
29.73
6.98
5.67
65
29.66
P/E ratio (avg)x
31.31
36.23
43.14
47.68
54.22
60.78
68.77
71.41
83.85
99.22
36.37
71.41
57.50
68
22.18
EV/EBITx
26.48
28.68
29.29
30.62
27.97
30.35
33.31
34.79
38.60
40.65
26.48
34.79
30.49
73
17.33
FCF yield (avg)%
10.68
8.96
6.21
3.69
6.17
6.97
4.66
4.47
2.78
0.40
20.12
4.47
5.42
35
12.56
FCF margin%
14.03
14.01
14.09
16.55
14.36
17.19
16.45
14.61
13.69
15.09
2.99
15.09
14.48
39
0.977
FCF / Net incomex
1.514
1.664
1.935
2.076
2.209
2.171
2.118
2.179
2.489
2.725
0.822
2.179
2.145
85
15.16
ROIC%
13.32
10.53
8.62
5.66
8.62
5.87
8.64
6.80
5.88
8.83
23.69
6.80
8.62
55
8.47
Return on equity%
10.42
8.93
11.73
10.12
11.98
13.59
13.69
11.68
11.00
9.49
24.10
11.68
11.34
71
25.42
Return on assets%
16.92
18.03
19.37
21.81
21.25
24.08
26.12
28.77
26.36
25.19
10.00
26.12
22.95
67
0.01
EPS¥
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.18%)
(4.25%)
—
26.41
EPS growth%
10.66
9.36
10.60
11.79
13.98
14.70
15.99
14.33
16.64
16.01
21.56
15.99
14.15
51
0.02
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
11.00%
6.55%
—
0.02
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.02
8.62%
5.67%
—
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
6.81%
5.46%
—
12.67
Div yield (avg)%
25.34
23.99
22.94
20.21
20.70
18.44
18.23
20.37
23.24
24.55
15.39
20.37
21.82
16
6.21
Payout ratio%
30.17
31.57
32.35
30.73
31.25
33.12
30.94
31.10
31.01
32.78
23.54
31.10
31.17
94
0.806
Shares (diluted)B
1.139
1.261
1.232
1.104
1.031
0.961
0.867
0.805
0.758
0.773
0.824
(5.60%)
(4.22%)
21
22.93
Buyback yield%
0.40
0.40
0.40
0.40
0.40
1.22
0.84
0.40
2.26
1.63
19.12
1.22
0.40
48
0.796
D/E ratiox
1.391
1.366
1.625
1.842
1.871
2.144
2.501
2.817
2.744
3.125
0.712
2.744
2.008
52
6.780
Enterprise value¥M
25.25
23.93
26.63
29.03
28.70
27.46
26.62
26.47
27.36
29.73
12.34
0.71%
2.49%
23
8.300
LT debt¥M
24.87
22.80
23.32
25.50
26.53
29.49
28.40
27.27
27.21
29.35
18.23
2.05%
0.68%
70
Revenue
¥31.54M
2.61%
1.00×
Cost of revenue
¥20.08M
2.68%
1.01×
Operating expenses
¥7.508M
2.70%
1.01×
Spread over hurdle
19.32%