7.309
Revenue¥M
13.75
14.32
14.80
15.44
16.07
16.84
17.28
18.05
19.07
19.57
7.864
4.02%
4.06%
39
6.33
Revenue growth%
21.88
20.49
21.58
23.55
25.54
24.68
23.15
25.85
27.78
30.76
8.87
25.85
24.12
17
6.70
Gross margin%
26.53
25.00
25.37
28.22
30.21
30.63
32.96
33.88
31.73
28.76
20.97
31.73
29.49
12
29.91
Operating margin%
24.08
22.69
22.66
24.04
23.22
25.35
23.12
21.98
20.04
18.28
17.31
21.98
22.90
65
16.14
Net margin%
23.30
24.27
23.89
25.23
27.16
24.83
26.04
24.45
25.71
23.56
15.35
24.83
24.64
86
28.27
P/E ratio (avg)x
34.62
31.38
32.19
29.36
30.21
29.53
33.08
31.40
31.23
33.99
37.72
31.40
31.39
30
36.74
EV/EBITx
22.36
23.46
23.04
22.89
21.69
21.40
22.47
25.41
27.53
26.60
27.42
25.41
22.96
49
9.17
FCF yield (avg)%
20.91
21.61
21.30
22.95
22.93
21.75
22.94
25.39
26.96
26.41
27.28
25.39
22.94
81
5.42
FCF margin%
16.60
14.01
14.73
16.31
16.14
17.88
18.49
20.79
20.89
23.13
16.95
20.79
17.24
75
0.983
FCF / Net incomex
0.182
0.195
0.183
0.177
0.189
0.189
0.176
0.157
0.165
0.172
1.044
0.172
0.179
81
23.08
ROIC%
10.77
8.02
6.76
7.88
8.69
8.75
8.64
8.70
8.14
10.39
9.63
8.70
8.67
89
27.96
Return on equity%
3.33
4.48
4.44
5.53
2.62
5.13
7.69
6.74
4.75
4.45
5.26
5.13
4.61
27
5.19
Return on assets%
6.71
9.19
10.56
9.13
9.62
9.25
10.04
12.20
11.63
10.93
16.47
10.93
9.83
87
0.11
EPS¥
0.14
0.13
0.13
0.12
0.11
0.10
0.09
0.10
0.09
0.08
0.12
(4.32%)
(4.71%)
—
15.98
EPS growth%
28.50
26.63
27.24
26.51
24.24
22.56
24.86
25.08
23.06
23.51
9.92
23.51
24.97
38
0.06
Bookvalue per sh¥
0.10
0.11
0.11
0.12
0.13
0.14
0.14
0.15
0.17
0.17
0.13
5.48%
6.30%
—
0.04
FCF per share¥
0.16
0.16
0.19
0.21
0.26
0.27
0.27
0.27
0.31
0.32
0.12
4.83%
8.65%
—
0.11
Dividend per sh¥
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.11
1.34%
1.17%
—
12.09
Div yield (avg)%
21.58
20.80
19.77
21.98
20.16
21.63
24.52
24.92
26.74
26.64
19.28
24.92
21.80
20
9.32
Payout ratio%
6.62
7.22
7.10
6.16
4.64
7.06
9.15
7.82
9.26
8.11
14.89
8.11
7.16
10
48.23
Shares (diluted)M
50.37
53.73
50.47
48.67
45.62
44.40
48.88
47.16
53.83
58.50
46.98
5.10%
2.26%
25
18.95
Buyback yield%
15.45
14.94
17.56
18.32
15.97
13.64
15.48
12.72
12.08
13.85
21.34
13.64
15.20
73
1.294
D/E ratiox
1.293
1.280
1.241
1.061
1.089
1.015
1.054
1.037
1.061
1.154
1.466
1.054
1.075
31
7.295
Enterprise value¥M
24.95
24.64
26.35
25.81
27.80
27.45
26.40
29.93
34.73
41.06
4.854
8.11%
6.79%
46
4.775
LT debt¥M
17.04
16.25
16.14
14.63
15.63
15.59
16.87
15.93
16.01
15.12
16.20
(0.66%)
(0.05%)
70
Revenue
¥19.57M
4.06%
1.00×
Cost of revenue
¥13.70M
4.06%
1.00×
Operating expenses
¥3.628M
4.09%
1.00×
Cash and investments
18.14%
Spread over hurdle
21.63%