22.71
Revenue¥M
406.3
416.7
411.7
404.5
407.8
419.1
420.7
429.7
422.2
415.9
23.72
0.40%
0.42%
9
20.64
Revenue growth%
13.56
11.75
14.57
14.40
12.61
11.42
13.51
11.53
12.46
14.05
16.57
12.46
13.06
8
28.91
Gross margin%
26.83
25.55
24.79
22.81
23.72
23.84
23.04
25.00
23.18
22.16
17.76
23.18
23.78
31
22.00
Operating margin%
14.88
14.01
11.54
11.41
13.07
12.82
10.65
11.30
12.69
15.63
14.86
12.69
12.76
78
16.04
Net margin%
26.40
26.90
26.88
24.99
27.55
28.27
28.88
27.65
27.20
28.26
21.92
28.26
27.38
12
18.25
P/E ratio (avg)x
40.12
40.73
37.43
37.27
38.99
35.03
34.64
36.27
37.22
36.69
6.758
36.27
37.25
26
16.33
EV/EBITx
34.12
37.58
34.33
35.64
35.63
33.29
31.45
31.83
29.72
31.76
23.40
31.76
33.71
71
7.32
FCF yield (avg)%
12.80
9.81
10.12
12.47
11.12
13.21
15.95
13.49
12.58
13.09
22.47
13.21
12.69
64
21.09
FCF margin%
39.21
42.17
41.91
42.94
41.56
43.24
41.00
38.93
38.24
37.67
7.43
38.93
41.28
91
0.701
FCF / Net incomex
1.190
1.167
1.249
1.464
1.742
1.931
1.942
2.097
2.199
2.493
1.491
2.097
1.837
9
24.89
ROIC%
19.25
17.83
19.23
16.96
14.97
12.64
13.86
14.05
13.09
10.80
29.96
13.09
14.51
24
11.58
Return on equity%
20.77
18.83
20.99
22.05
20.62
18.53
16.44
18.00
19.75
22.74
3.13
18.53
20.18
32
11.69
Return on assets%
12.90
13.93
13.25
11.14
13.32
14.81
14.09
15.47
12.99
10.07
12.60
14.09
13.28
48
0.09
EPS¥
0.13
0.15
0.14
0.14
0.15
0.16
0.15
0.18
0.19
0.20
0.10
6.46%
5.31%
—
11.36
EPS growth%
9.25
8.15
9.33
7.35
7.86
5.18
7.79
7.78
5.29
7.22
23.63
7.22
7.78
82
0.07
Bookvalue per sh¥
0.17
0.19
0.19
0.22
0.20
0.23
0.23
0.23
0.25
0.24
0.16
3.66%
3.34%
—
0.05
FCF per share¥
0.06
0.06
0.07
0.08
0.08
0.08
0.08
0.08
0.09
0.10
0.05
5.31%
5.76%
—
0.17
Dividend per sh¥
0.14
0.14
0.13
0.12
0.12
0.13
0.13
0.14
0.14
0.14
0.04
2.81%
(0.32%)
—
23.62
Div yield (avg)%
16.94
15.08
17.21
16.38
16.35
19.07
19.48
18.09
16.84
19.41
13.06
19.07
17.07
13
13.73
Payout ratio%
10.87
11.76
11.88
14.24
16.11
14.01
13.11
12.23
13.88
14.89
4.79
13.88
13.49
87
1.609
Shares (diluted)B
2.371
2.633
2.560
2.809
3.342
3.872
4.011
4.441
5.232
6.124
1.559
12.87%
10.44%
11
3.65
Buyback yield%
28.28
29.69
28.94
28.45
28.30
25.80
23.58
23.45
22.43
19.60
22.49
23.45
27.04
36
0.800
D/E ratiox
0.783
0.803
0.737
0.644
0.625
0.640
0.677
0.695
0.719
0.778
1.614
0.695
0.707
9
234.0
Enterprise value¥M
322.8
335.5
335.4
287.8
283.0
252.7
268.2
240.5
218.5
234.9
115.9
(3.66%)
(2.71%)
54
362.3
LT debt¥M
272.9
272.4
238.5
211.2
203.7
221.0
220.3
232.6
222.4
210.1
393.6
0.62%
(3.38%)
17
Revenue
¥415.9M
0.42%
1.00×
Cost of revenue
¥270.2M
0.43%
1.00×
Operating expenses
¥48.40M
(0.09%)
0.95×
Property and equipment
17.52%
Goodwill & intangibles
14.71%
Spread over hurdle
41.89%