98.83
Revenue¥M
92.27
101.9
107.7
116.6
126.6
137.3
144.9
153.2
165.8
180.8
105.2
7.38%
8.02%
5
21.06
Revenue growth%
26.37
23.72
26.47
29.16
30.41
31.22
30.90
32.52
31.80
31.92
29.81
31.80
30.65
36
7.21
Gross margin%
20.39
18.57
21.24
22.65
23.96
24.44
25.89
24.26
26.87
25.94
26.63
25.89
24.11
14
9.47
Operating margin%
12.58
14.81
14.23
14.99
14.61
15.50
12.71
15.04
14.69
16.62
12.92
15.04
14.75
75
25.96
Net margin%
13.93
11.29
10.62
7.82
10.58
8.41
6.13
6.33
4.33
2.33
8.62
6.13
8.11
89
17.42
P/E ratio (avg)x
24.70
26.24
27.40
27.64
27.44
27.94
26.46
27.56
29.22
31.37
23.97
27.94
27.50
87
10.07
EV/EBITx
40.86
42.01
49.35
52.16
60.34
66.38
65.02
73.86
84.91
92.67
19.62
73.86
62.68
76
21.55
FCF yield (avg)%
30.50
32.03
33.61
32.74
31.40
33.60
30.96
30.45
28.14
26.43
11.99
30.45
31.18
87
2.27
FCF margin%
12.56
13.21
13.40
13.08
10.32
10.19
9.92
10.12
10.04
10.21
25.54
10.12
10.27
6
0.213
FCF / Net incomex
1.487
1.631
1.839
1.824
2.071
2.314
2.461
2.843
3.229
3.292
1.072
2.843
2.193
32
18.15
ROIC%
16.05
15.12
17.76
17.02
18.93
18.60
21.55
24.54
21.63
23.11
25.64
21.63
18.77
63
14.47
Return on equity%
7.29
7.98
5.13
5.23
5.30
2.45
4.32
4.83
3.26
4.50
18.55
4.32
4.98
44
10.62
Return on assets%
22.52
20.59
23.34
22.93
23.85
23.44
20.62
23.49
21.80
24.22
29.82
23.44
23.14
49
0.08
EPS¥
0.11
0.13
0.15
0.16
0.15
0.18
0.19
0.19
0.23
0.26
0.08
11.77%
8.30%
—
23.98
EPS growth%
22.91
22.99
20.75
21.53
19.27
19.71
17.19
14.37
16.32
17.81
23.45
17.19
19.49
31
0.14
Bookvalue per sh¥
0.09
0.08
0.07
0.08
0.07
0.07
0.07
0.06
0.07
0.06
0.14
(3.68%)
(4.86%)
—
0.07
FCF per share¥
0.12
0.11
0.12
0.12
0.13
0.11
0.11
0.12
0.12
0.11
0.13
(3.65%)
(1.82%)
—
0.08
Dividend per sh¥
0.07
0.07
0.07
0.06
0.06
0.06
0.07
0.07
0.07
0.06
0.10
(0.38%)
(0.98%)
—
20.82
Div yield (avg)%
24.20
25.83
23.89
25.99
27.75
29.61
31.29
28.60
31.24
28.37
19.43
29.61
28.06
42
12.67
Payout ratio%
22.25
19.49
17.32
14.99
13.25
14.03
13.99
11.01
8.43
6.68
22.19
11.01
14.01
83
1,013
Shares (diluted)M
827.7
808.0
800.7
847.1
864.7
896.1
913.2
869.9
841.7
901.8
977.6
0.84%
(0.04%)
90
21.60
Buyback yield%
23.03
21.56
22.41
24.23
22.21
24.40
21.76
21.75
19.11
16.16
20.38
21.75
21.98
31
0.516
D/E ratiox
1.079
1.124
1.047
1.128
1.072
1.174
1.154
1.208
1.340
1.355
0.557
1.208
1.141
57
174.2
Enterprise value¥M
38.35
36.61
38.61
36.80
34.40
32.75
29.76
32.13
32.34
28.81
13.81
(3.49%)
(2.08%)
85
160.9
LT debt¥M
158.1
167.3
188.0
218.6
259.9
279.9
282.9
279.7
272.6
304.6
19.41
3.22%
8.44%
46
Revenue
¥180.8M
8.02%
1.00×
Cost of revenue
¥92.59M
8.21%
1.02×
Operating expenses
¥33.48M
7.69%
0.97×
Property and equipment
14.08%
Return on capital
123.83%
Spread over hurdle
119.75%