3.800
Revenue¥M
50.81
50.99
51.74
52.29
52.22
52.56
53.50
53.91
53.22
52.05
3.945
(0.07%)
0.12%
75
21.61
Revenue growth%
11.62
10.73
13.51
10.55
10.68
13.46
16.32
15.59
17.98
19.17
5.23
16.32
13.48
56
25.20
Gross margin%
31.79
29.47
31.77
34.62
34.23
35.84
35.38
33.50
34.63
32.00
13.09
34.63
33.86
31
2.62
Operating margin%
16.63
16.85
15.62
14.42
13.34
10.89
13.47
11.36
12.77
12.89
18.07
12.77
13.40
65
23.06
Net margin%
8.88
9.06
8.87
9.54
7.43
8.28
9.83
10.77
12.20
11.94
17.00
10.77
9.30
41
36.24
P/E ratio (avg)x
21.68
21.73
20.76
21.44
21.73
21.24
21.35
22.07
25.73
26.82
8.782
22.07
21.70
89
27.14
EV/EBITx
25.06
24.99
24.85
24.48
25.58
22.42
21.60
21.96
21.11
19.90
35.52
21.60
23.45
34
25.12
FCF yield (avg)%
11.11
12.21
11.82
11.07
12.97
12.98
12.18
10.77
12.34
11.83
26.21
12.18
12.01
32
4.20
FCF margin%
15.88
17.59
15.92
18.89
17.31
14.54
17.02
19.94
20.98
23.24
27.80
19.94
17.45
8
0.230
FCF / Net incomex
0.734
0.729
0.657
0.636
0.543
0.519
0.522
0.557
0.564
0.611
1.234
0.557
0.587
12
18.57
ROIC%
26.45
27.14
26.61
26.83
28.66
27.22
28.97
29.38
31.61
34.15
7.21
29.38
27.94
47
18.64
Return on equity%
18.11
16.43
14.56
12.61
13.67
12.17
11.25
13.65
15.67
17.40
21.32
13.65
14.12
64
10.52
Return on assets%
27.86
25.07
27.57
29.50
32.18
32.53
34.23
31.40
31.24
32.68
25.15
32.53
31.32
54
0.01
EPS¥
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.92%
2.88%
—
24.68
EPS growth%
11.03
8.29
9.82
8.62
6.48
4.12
5.68
6.31
8.32
6.11
11.56
6.11
7.39
20
0.01
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
9.63%
6.89%
—
0.01
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
1.16%
1.96%
—
—
Dividend per sh¥
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
—
10.09%
8.12%
—
23.52
Div yield (avg)%
25.58
24.36
27.26
27.40
30.28
31.58
30.33
30.00
28.27
26.20
16.59
30.00
27.83
63
14.56
Payout ratio%
13.17
15.69
13.61
14.74
16.44
16.55
17.42
15.06
16.04
17.70
3.67
16.55
15.87
87
4.522
Shares (diluted)B
2.942
2.923
2.999
3.085
3.306
3.112
2.954
2.695
2.667
2.909
4.532
(2.52%)
(1.17%)
61
3.41
Buyback yield%
22.19
19.52
18.05
17.72
16.56
15.05
16.64
15.87
17.31
19.56
20.27
16.64
17.51
28
1.317
D/E ratiox
0.531
0.594
0.632
0.663
0.644
0.644
0.609
0.633
0.646
0.723
0.831
0.644
0.638
53
21.77
Enterprise value¥M
15.13
15.25
15.55
15.12
16.21
16.35
16.24
15.96
16.64
14.89
42.73
(1.69%)
(0.97%)
23
48.00
LT debt¥M
36.98
37.55
35.18
40.94
40.69
39.22
41.07
46.44
49.89
52.12
58.50
5.07%
3.68%
84
Revenue
¥52.05M
0.12%
1.00×
Cost of revenue
¥25.79M
0.29%
1.02×
Operating expenses
¥11.40M
0.07%
0.99×
Property and equipment
15.51%
Spread over hurdle
11.38%