312.8
Revenue¥M
272.2
279.2
291.5
300.0
312.6
316.8
325.5
336.0
352.9
368.2
344.6
3.32%
3.27%
41
24.13
Revenue growth%
14.05
13.24
12.37
14.84
16.89
17.70
16.37
17.30
14.83
13.45
20.45
16.37
14.84
72
22.19
Gross margin%
19.77
18.55
21.16
22.42
23.34
25.89
23.00
23.08
23.26
24.80
4.86
23.26
23.04
18
18.44
Operating margin%
23.03
22.51
24.77
22.99
22.16
19.90
22.43
20.99
22.67
24.68
19.29
22.43
22.59
80
12.92
Net margin%
14.50
16.19
14.57
14.39
16.76
17.57
19.38
17.58
20.42
20.82
6.05
19.38
17.17
41
14.37
P/E ratio (avg)x
30.49
34.77
35.63
36.94
43.97
43.70
50.80
60.51
73.26
74.78
21.07
60.51
43.83
16
10.43
EV/EBITx
7.224
6.299
5.537
5.203
4.557
4.629
4.112
4.308
3.832
3.405
37.13
4.112
4.593
83
9.32
FCF yield (avg)%
23.61
22.42
22.09
21.65
22.26
20.14
17.42
17.26
16.73
15.14
13.60
17.26
20.90
87
18.07
FCF margin%
13.64
12.31
10.55
12.34
11.33
10.83
8.78
10.93
9.47
6.91
12.92
9.47
10.88
85
1.295
FCF / Net incomex
0.336
0.389
0.393
0.457
0.520
0.615
0.619
0.612
0.644
0.764
0.314
0.619
0.566
20
29.51
ROIC%
25.22
22.34
21.83
19.11
19.97
17.04
15.70
15.00
16.09
15.43
27.10
15.70
18.08
81
20.72
Return on equity%
29.00
26.53
28.14
30.70
31.50
31.04
31.37
29.95
28.79
29.51
26.72
29.95
29.73
92
16.55
Return on assets%
37.39
35.31
35.67
38.19
36.32
33.98
36.47
34.82
36.49
34.03
22.80
34.82
36.00
47
0.05
EPS¥
0.09
0.10
0.09
0.09
0.09
0.07
0.07
0.06
0.06
0.06
0.05
(5.90%)
(4.99%)
—
29.50
EPS growth%
0.40
0.85
3.38
0.52
3.29
1.88
3.88
4.28
4.97
3.48
15.37
3.88
3.34
94
0.10
Bookvalue per sh¥
0.15
0.15
0.15
0.15
0.15
0.16
0.15
0.17
0.16
0.15
0.08
(0.17%)
(0.47%)
—
0.20
FCF per share¥
0.17
0.18
0.18
0.18
0.20
0.21
0.24
0.27
0.28
0.28
0.07
6.98%
6.80%
—
0.09
Dividend per sh¥
0.04
0.04
0.04
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.20
(4.31%)
(3.41%)
—
2.05
Div yield (avg)%
20.36
22.26
20.45
20.64
21.06
20.64
19.68
19.50
17.81
19.32
28.87
19.50
20.41
14
6.83
Payout ratio%
11.43
13.58
14.72
13.46
14.70
12.41
13.34
11.93
10.94
8.82
27.34
11.93
12.87
81
0.890
Shares (diluted)B
1.401
1.396
1.652
1.780
1.854
2.109
2.206
2.193
2.482
2.560
0.880
6.67%
6.34%
45
14.03
Buyback yield%
11.13
12.94
10.30
9.64
12.61
10.80
10.90
10.37
12.05
14.73
17.53
10.90
11.01
28
0.448
D/E ratiox
1.048
0.981
0.895
0.865
0.862
0.844
0.756
0.707
0.726
0.635
0.326
0.726
0.853
66
223.2
Enterprise value¥M
263.8
284.0
291.8
312.0
291.2
331.1
336.3
333.3
370.2
345.4
161.0
3.47%
1.81%
45
161.8
LT debt¥M
351.5
329.8
360.7
381.0
382.3
349.8
371.0
367.5
378.6
388.0
367.2
0.30%
0.41%
55
Revenue
¥368.2M
3.27%
1.00×
Cost of revenue
¥218.8M
3.33%
1.01×
Operating expenses
¥73.66M
3.29%
1.00×
Goodwill & intangibles
17.33%
Spread over hurdle
79.45%