33.31
Revenue¥M
353.4
374.1
398.5
410.3
417.4
433.6
457.6
466.1
483.1
502.9
36.66
3.80%
3.89%
73
8.16
Revenue growth%
30.35
30.15
30.93
32.48
34.12
34.30
32.46
29.76
29.55
30.58
7.43
30.58
30.75
8
15.69
Gross margin%
7.70
6.30
5.55
7.66
7.79
8.42
5.60
2.83
3.09
0.40
6.88
3.09
5.95
79
14.01
Operating margin%
11.36
9.86
11.03
9.25
11.27
8.75
9.78
12.15
11.86
13.69
6.68
11.86
11.15
87
9.76
Net margin%
24.75
21.92
21.96
19.97
22.54
24.17
26.81
24.69
26.67
26.95
5.57
26.67
24.43
17
9.115
P/E ratio (avg)x
49.13
45.07
44.10
46.62
43.49
42.52
46.04
44.46
44.22
44.73
16.45
44.46
44.59
84
9.948
EV/EBITx
28.17
30.89
31.02
33.62
33.66
37.32
44.83
51.14
49.25
56.88
6.890
49.25
35.49
10
18.38
FCF yield (avg)%
27.66
30.30
32.90
34.70
33.43
33.80
34.81
35.51
37.22
38.08
12.94
35.51
34.25
19
18.27
FCF margin%
0.40
0.40
0.40
0.45
0.70
1.39
1.75
4.52
5.40
7.07
7.77
4.52
1.04
73
1.341
FCF / Net incomex
1.433
1.376
1.431
1.418
1.560
1.604
1.741
1.613
1.673
1.594
0.908
1.613
1.577
57
3.12
ROIC%
31.80
30.95
28.01
27.93
29.23
30.18
30.01
32.32
29.95
29.55
11.70
30.01
29.98
89
5.07
Return on equity%
0.40
2.43
1.71
1.44
0.40
1.18
0.40
2.15
4.92
2.68
27.72
2.15
1.58
36
4.06
Return on assets%
12.47
11.07
12.63
11.62
12.19
14.96
15.40
12.92
11.70
10.28
26.72
12.92
12.33
43
0.52
EPS¥
0.56
0.62
0.61
0.66
0.78
0.92
1.01
1.15
1.32
1.52
0.54
14.43%
12.34%
—
2.91
EPS growth%
20.61
23.48
22.72
23.15
20.55
22.58
19.95
22.74
20.38
19.32
27.62
20.38
21.60
92
0.24
Bookvalue per sh¥
0.30
0.34
0.33
0.37
0.40
0.45
0.44
0.47
0.52
0.59
0.34
7.80%
8.02%
—
0.28
FCF per share¥
0.35
0.36
0.32
0.30
0.33
0.36
0.34
0.37
0.36
0.39
0.55
3.25%
0.80%
—
0.34
Dividend per sh¥
0.14
0.14
0.15
0.13
0.14
0.14
0.14
0.14
0.13
0.14
0.24
0.66%
(0.40%)
—
22.46
Div yield (avg)%
25.54
27.52
28.27
29.68
32.65
30.86
33.28
34.38
36.89
37.65
27.01
34.38
31.75
72
10.37
Payout ratio%
21.34
20.80
22.05
22.55
24.29
24.80
26.46
25.48
25.00
26.06
29.85
25.48
24.54
85
0.443
Shares (diluted)B
0.610
0.726
0.817
0.918
1.074
1.039
1.065
1.193
1.208
1.206
0.440
2.34%
6.99%
51
19.75
Buyback yield%
10.38
10.08
8.25
5.61
7.06
5.09
7.18
5.85
4.87
7.05
24.93
5.85
7.06
15
0.127
D/E ratiox
0.747
0.753
0.727
0.672
0.682
0.649
0.650
0.667
0.726
0.647
0.971
0.650
0.677
26
328.0
Enterprise value¥M
270.5
267.8
245.9
254.8
239.6
220.1
200.0
216.9
228.3
230.4
90.16
(0.78%)
(2.90%)
17
28.96
LT debt¥M
84.24
80.90
81.29
85.05
84.77
82.27
77.40
69.39
66.73
62.69
403.6
(5.86%)
(2.64%)
48
Revenue
¥502.9M
3.89%
1.00×
Cost of revenue
¥352.1M
3.89%
1.00×
Operating expenses
¥80.72M
3.69%
0.98×
Cash and investments
16.39%
Spread over hurdle
71.29%