0.398
Revenue¥M
1.942
2.103
2.253
2.381
2.546
2.656
2.804
3.022
3.144
3.258
0.427
5.05%
6.02%
11
6.67
Revenue growth%
15.71
18.56
21.45
19.51
21.30
21.79
23.18
26.09
25.53
23.35
10.87
23.35
21.62
67
3.35
Gross margin%
17.72
15.65
13.12
13.13
12.48
9.50
9.20
9.86
10.42
10.47
3.19
9.86
11.48
93
13.77
Operating margin%
17.60
17.97
19.02
16.06
18.80
21.35
22.94
23.93
26.14
27.85
12.37
23.93
20.18
35
14.97
Net margin%
21.99
19.22
19.39
20.75
23.61
26.43
23.47
24.02
24.91
22.97
24.26
24.02
23.22
41
26.87
P/E ratio (avg)x
35.63
39.53
40.42
43.46
46.39
41.66
41.21
44.88
49.14
50.87
31.42
44.88
42.56
41
34.25
EV/EBITx
44.75
47.15
55.50
60.76
70.45
82.87
93.08
108.5
115.9
118.0
32.10
108.5
76.66
7
10.45
FCF yield (avg)%
9.43
6.76
8.10
7.05
6.19
8.58
6.56
9.12
11.97
14.14
27.33
9.12
8.34
16
24.80
FCF margin%
9.99
8.65
11.64
9.53
6.78
9.47
11.11
12.23
11.61
12.34
12.93
11.61
10.55
36
1.073
FCF / Net incomex
0.115
0.108
0.102
0.102
0.090
0.099
0.094
0.103
0.095
0.099
0.182
0.099
0.100
8
13.62
ROIC%
5.10
2.88
2.49
0.40
0.40
3.36
5.76
8.36
6.76
8.38
22.61
6.76
4.23
44
9.94
Return on equity%
14.52
12.06
14.27
12.08
12.55
14.57
16.96
17.03
14.27
15.74
29.26
15.74
14.40
59
15.79
Return on assets%
25.60
22.73
25.11
25.13
23.34
23.19
21.68
19.04
21.75
21.75
12.28
21.75
22.96
62
0.03
EPS¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
4.23%
1.26%
—
14.79
EPS growth%
29.01
29.25
27.66
26.76
23.84
24.22
27.11
28.17
26.91
26.14
8.31
26.91
27.01
56
0.04
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.13
1.27%
0.58%
—
0.14
FCF per share¥
0.08
0.09
0.10
0.10
0.11
0.11
0.12
0.14
0.14
0.14
0.11
4.01%
7.06%
—
0.07
Dividend per sh¥
0.05
0.05
0.06
0.06
0.05
0.06
0.05
0.05
0.06
0.06
0.02
1.84%
2.45%
—
20.80
Div yield (avg)%
23.78
23.36
23.56
21.01
21.98
23.77
24.30
25.54
26.43
24.36
17.48
24.36
23.77
22
9.52
Payout ratio%
8.71
8.36
6.44
5.04
2.89
2.84
3.51
0.68
2.89
0.48
9.95
2.84
3.20
50
8.085
Shares (diluted)M
12.22
13.90
15.14
16.81
17.76
18.21
20.70
21.98
25.99
27.57
8.324
9.19%
9.69%
6
8.57
Buyback yield%
24.95
25.16
24.67
21.71
19.42
16.97
16.15
15.61
17.55
16.20
7.00
16.20
18.49
31
1.608
D/E ratiox
1.215
1.354
1.431
1.340
1.306
1.172
1.049
1.012
0.959
0.964
1.560
1.012
1.193
30
0.991
Enterprise value¥M
3.765
4.357
4.503
5.178
5.836
6.187
6.734
7.344
8.147
8.328
2.089
7.37%
9.57%
41
2.264
LT debt¥M
1.156
1.171
0.988
0.888
0.844
0.859
0.888
0.794
0.689
0.742
1.556
(2.55%)
(5.66%)
9
Revenue
¥3.258M
6.02%
1.00×
Cost of revenue
¥2.134M
5.89%
0.99×
Operating expenses
¥0.419M
6.48%
1.04×
Cash and investments
15.70%
Spread over hurdle
14.26%