23.77
Revenue¥M
27.85
29.30
29.72
30.70
32.00
33.44
34.86
36.73
38.33
40.22
26.13
4.68%
4.02%
44
26.99
Revenue growth%
26.57
27.17
28.74
31.47
28.59
27.42
24.94
25.67
23.80
22.80
7.86
24.94
26.87
70
17.65
Gross margin%
23.22
23.34
24.07
25.49
27.25
27.86
24.95
22.48
21.51
19.22
4.02
22.48
23.71
43
19.91
Operating margin%
7.18
6.48
8.67
10.39
10.52
12.82
12.13
12.39
12.05
9.63
9.59
12.13
10.46
6
2.47
Net margin%
22.61
20.25
19.32
16.78
17.13
14.79
13.82
16.23
15.47
13.89
29.32
14.79
16.50
40
19.92
P/E ratio (avg)x
9.401
9.381
9.621
10.13
10.85
11.61
13.57
13.28
15.49
16.84
32.10
13.57
11.23
69
15.75
EV/EBITx
33.79
39.23
38.57
37.34
42.16
41.78
44.81
52.11
49.88
48.39
6.205
48.39
41.97
85
19.75
FCF yield (avg)%
16.78
17.80
19.44
20.48
19.16
20.48
21.07
23.82
22.99
25.37
18.83
22.99
20.48
44
6.65
FCF margin%
7.27
7.57
7.65
7.90
5.12
6.30
4.43
6.02
6.85
9.66
27.43
6.30
7.06
59
0.744
FCF / Net incomex
2.133
2.119
2.570
3.001
2.996
3.342
3.582
3.650
3.776
3.950
0.875
3.650
3.172
30
25.73
ROIC%
15.96
14.30
12.08
14.37
12.17
12.96
11.39
10.14
12.66
11.17
22.95
11.39
12.41
89
3.07
Return on equity%
23.49
21.65
21.27
23.09
25.16
25.51
27.66
25.19
26.94
24.68
25.68
25.51
24.92
87
20.39
Return on assets%
6.82
8.78
11.01
8.59
8.13
9.62
11.34
13.12
11.05
10.43
28.95
11.05
10.02
42
0.23
EPS¥
0.52
0.45
0.46
0.40
0.36
0.39
0.35
0.34
0.35
0.35
0.24
(0.65%)
(4.31%)
—
15.48
EPS growth%
18.55
17.27
17.10
17.31
14.86
13.45
16.41
17.96
19.12
21.36
6.40
17.96
17.29
26
0.75
Bookvalue per sh¥
0.89
0.99
1.09
1.06
1.12
1.24
1.27
1.26
1.30
1.26
0.55
2.36%
3.62%
—
0.71
FCF per share¥
0.58
0.58
0.61
0.66
0.74
0.82
0.85
0.92
0.98
1.10
0.31
8.13%
7.13%
—
0.78
Dividend per sh¥
0.40
0.37
0.39
0.44
0.43
0.47
0.49
0.49
0.52
0.48
0.78
2.47%
3.05%
—
26.02
Div yield (avg)%
16.21
17.64
18.76
16.67
19.15
20.03
18.45
19.71
22.02
21.07
8.15
20.03
18.95
67
9.12
Payout ratio%
8.27
6.01
8.67
10.92
11.92
13.39
15.15
15.14
12.74
12.09
5.32
13.39
12.01
22
37.57
Shares (diluted)M
39.36
41.68
42.00
41.91
38.76
34.28
33.46
31.32
28.50
30.31
39.20
(4.80%)
(2.05%)
45
12.96
Buyback yield%
15.34
18.34
17.73
14.85
17.58
14.95
14.00
12.16
10.52
9.25
9.41
12.16
14.90
23
1.529
D/E ratiox
1.262
1.355
1.184
1.096
1.136
1.035
0.876
0.824
0.804
0.755
0.974
0.824
1.065
84
3.299
Enterprise value¥M
13.33
13.25
12.80
12.58
10.77
9.719
9.280
8.730
8.148
8.327
31.42
(5.01%)
(4.52%)
57
29.02
LT debt¥M
22.65
25.68
26.80
26.54
31.63
31.59
34.81
38.69
38.94
43.17
21.28
6.42%
6.76%
24
Revenue
¥40.22M
4.02%
1.00×
Cost of revenue
¥28.15M
4.02%
1.00×
Operating expenses
¥8.291M
4.77%
1.07×
Cash and investments
16.24%
Property and equipment
15.92%
Spread over hurdle
12.72%