18.49
Revenue¥M
55.48
58.64
61.24
64.85
68.59
71.14
73.83
75.41
79.96
82.98
19.51
3.88%
4.42%
38
22.94
Revenue growth%
9.87
11.23
12.58
10.66
8.95
6.03
4.99
7.10
8.48
7.17
21.35
7.10
8.72
59
19.14
Gross margin%
9.76
7.47
9.75
11.68
13.36
12.10
12.03
11.38
9.94
11.27
23.09
11.38
11.33
52
14.61
Operating margin%
14.77
15.73
18.28
18.12
19.82
17.78
17.13
19.86
21.43
24.02
26.52
19.86
18.20
27
3.39
Net margin%
15.27
14.76
16.83
15.32
17.89
16.19
18.31
20.07
18.71
20.17
14.88
18.71
17.36
32
21.40
P/E ratio (avg)x
21.77
21.60
20.59
20.53
22.36
23.42
20.97
18.51
18.97
19.36
28.13
19.36
20.78
30
7.261
EV/EBITx
46.65
53.63
62.58
63.33
64.42
71.82
81.70
88.77
95.29
96.20
8.803
88.77
68.12
82
27.56
FCF yield (avg)%
25.97
26.14
28.36
27.04
24.35
24.21
26.30
26.78
25.87
25.71
27.26
25.87
26.05
28
15.23
FCF margin%
24.13
25.48
27.09
26.73
27.99
30.27
28.66
26.04
23.34
25.18
13.28
26.04
26.38
38
1.121
FCF / Net incomex
0.740
0.851
0.857
0.808
0.759
0.870
0.801
0.910
0.975
1.069
1.014
0.910
0.854
73
8.64
ROIC%
11.29
10.92
8.50
8.70
9.09
7.31
6.49
5.07
4.33
4.09
9.02
5.07
7.91
59
14.02
Return on equity%
31.59
29.37
26.94
25.62
23.71
21.20
21.95
19.36
20.18
19.94
26.13
20.18
22.83
43
10.68
Return on assets%
9.72
7.59
4.78
6.16
5.82
8.15
9.41
12.04
13.65
13.25
12.46
12.04
8.78
90
0.42
EPS¥
0.51
0.44
0.40
0.41
0.44
0.44
0.44
0.40
0.37
0.35
0.46
(4.13%)
(3.06%)
—
9.32
EPS growth%
7.30
7.75
6.98
4.99
5.56
6.04
9.01
10.05
7.54
8.39
3.33
8.39
7.42
49
1.09
Bookvalue per sh¥
0.70
0.70
0.77
0.71
0.63
0.58
0.64
0.71
0.70
0.75
0.64
3.49%
1.60%
—
0.42
FCF per share¥
0.52
0.56
0.65
0.75
0.76
0.90
0.94
1.08
1.26
1.23
0.42
10.02%
10.18%
—
1.06
Dividend per sh¥
0.37
0.39
0.42
0.40
0.39
0.37
0.34
0.37
0.42
0.46
0.41
3.32%
2.33%
—
27.34
Div yield (avg)%
10.32
11.08
13.81
13.51
13.28
12.82
10.34
12.64
12.91
9.98
16.59
12.64
12.73
95
16.72
Payout ratio%
4.82
5.53
3.32
4.37
2.41
3.52
2.48
0.60
1.37
1.14
2.90
1.37
2.90
51
51.04
Shares (diluted)M
57.90
49.88
45.04
44.34
48.13
43.27
42.92
39.82
37.33
32.26
53.74
(7.69%)
(5.06%)
61
18.83
Buyback yield%
10.40
8.11
5.15
5.29
6.28
9.21
11.28
9.58
10.90
11.35
27.34
10.90
9.39
28
1.389
D/E ratiox
1.225
1.169
1.053
1.014
1.027
0.953
0.842
0.860
0.925
0.834
1.201
0.860
0.984
63
31.77
Enterprise value¥M
21.86
19.66
20.86
20.96
19.30
17.46
18.74
20.01
20.69
20.28
26.48
1.00%
0.03%
83
33.95
LT debt¥M
76.81
82.89
89.53
92.38
105.3
105.5
100.8
96.53
95.40
107.8
23.58
0.47%
4.01%
6
Revenue
¥82.98M
4.42%
1.00×
Cost of revenue
¥42.00M
4.04%
0.96×
Operating expenses
¥11.55M
5.63%
1.12×
Cash and investments
19.39%
Spread over hurdle
15.17%