91.98
Revenue¥M
120.6
128.6
133.8
139.0
145.6
149.8
159.9
166.4
171.9
175.8
100.4
3.84%
4.50%
70
28.59
Revenue growth%
22.10
22.36
20.10
17.40
19.71
17.80
15.53
16.76
14.68
12.76
15.44
15.53
17.60
27
13.82
Gross margin%
7.21
8.49
11.31
10.88
11.33
10.98
12.74
12.09
10.12
11.27
18.21
11.27
11.13
71
24.30
Operating margin%
29.53
29.43
32.17
34.54
36.07
36.46
34.95
35.44
38.04
36.11
6.61
36.11
35.20
39
13.28
Net margin%
16.48
18.06
16.44
18.48
16.94
18.67
18.94
16.90
17.92
15.96
27.62
17.92
17.43
75
6.834
P/E ratio (avg)x
32.96
38.37
41.77
41.46
44.27
45.27
51.62
49.61
50.05
53.80
26.00
50.05
44.77
22
21.33
EV/EBITx
22.69
23.91
25.13
23.17
24.90
25.16
27.19
25.21
27.32
30.90
11.37
27.19
25.14
41
20.40
FCF yield (avg)%
10.52
10.45
7.63
6.04
8.08
7.63
4.75
6.77
9.73
10.25
21.07
7.63
7.86
92
15.06
FCF margin%
23.63
22.77
21.55
22.47
21.79
23.25
25.40
25.89
23.34
24.88
14.70
24.88
23.30
46
1.071
FCF / Net incomex
1.871
2.100
2.532
2.613
3.117
3.180
3.111
3.521
3.879
4.192
1.053
3.521
3.114
88
12.81
ROIC%
3.35
5.62
7.75
5.48
3.45
2.49
4.55
4.28
6.15
6.48
20.82
4.55
5.02
9
18.00
Return on equity%
9.68
8.15
7.70
9.01
9.69
9.86
8.89
8.69
11.45
12.90
23.61
9.86
9.35
74
2.51
Return on assets%
21.20
19.83
20.92
18.61
18.79
20.25
20.19
20.04
22.78
24.11
18.72
20.25
20.22
59
0.09
EPS¥
0.44
0.45
0.50
0.50
0.55
0.60
0.57
0.57
0.54
0.61
0.10
2.24%
4.79%
—
29.88
EPS growth%
17.44
19.53
21.29
22.56
21.78
20.93
21.90
24.31
21.61
21.89
19.95
21.89
21.70
17
0.30
Bookvalue per sh¥
0.18
0.19
0.20
0.20
0.19
0.19
0.16
0.15
0.13
0.13
0.33
(7.92%)
(3.88%)
—
0.36
FCF per share¥
0.10
0.11
0.13
0.14
0.14
0.17
0.17
0.18
0.21
0.20
0.33
6.90%
7.03%
—
0.30
Dividend per sh¥
0.46
0.50
0.47
0.54
0.52
0.48
0.55
0.59
0.65
0.71
0.13
6.48%
5.46%
—
23.40
Div yield (avg)%
6.05
6.10
8.59
5.86
5.33
4.06
4.62
6.29
6.30
9.02
11.37
6.29
6.07
73
13.52
Payout ratio%
9.77
10.28
8.98
11.81
13.50
12.00
9.87
12.38
9.49
10.21
22.43
10.21
10.24
89
0.370
Shares (diluted)B
0.647
0.754
0.840
0.838
0.892
0.987
0.974
0.957
1.034
1.225
0.354
6.54%
8.53%
27
28.64
Buyback yield%
5.24
5.97
4.59
5.17
4.21
6.22
6.34
8.96
10.15
10.89
8.40
8.96
6.10
64
0.426
D/E ratiox
0.881
0.875
1.013
0.984
1.004
1.123
1.349
1.490
1.683
2.029
1.030
1.490
1.068
58
145.6
Enterprise value¥M
91.37
83.54
74.19
79.41
83.68
89.29
93.58
87.53
85.07
87.08
125.7
0.80%
(0.74%)
76
7.857
LT debt¥M
119.2
121.7
136.5
142.6
164.0
170.6
171.2
185.8
199.8
227.9
82.09
6.80%
7.16%
64
Revenue
¥175.8M
4.50%
1.00×
Cost of revenue
¥94.69M
4.30%
0.98×
Operating expenses
¥23.95M
5.08%
1.06×
Cash and investments
16.18%
Spread over hurdle
23.02%