56.10
Revenue¥M
461.8
461.9
474.9
490.9
492.0
487.3
486.9
495.1
494.9
503.6
59.56
0.47%
0.88%
83
25.86
Revenue growth%
4.54
5.07
3.49
0.63
0.40
0.40
0.40
2.55
2.91
5.64
2.84
2.55
2.73
5
25.42
Gross margin%
10.05
9.62
11.91
13.92
14.22
15.30
14.71
16.43
16.49
15.40
6.86
15.40
14.47
20
17.61
Operating margin%
24.99
23.19
21.02
20.63
23.37
22.96
23.78
25.11
24.00
26.44
23.35
24.00
23.57
52
14.56
Net margin%
7.06
5.73
3.12
0.40
2.32
0.88
1.81
0.87
0.40
0.40
19.47
0.87
1.34
59
23.86
P/E ratio (avg)x
24.44
22.56
20.50
21.29
20.14
21.72
19.02
18.96
19.07
17.55
37.21
19.02
20.32
89
25.35
EV/EBITx
12.17
13.81
16.22
18.80
18.01
17.97
20.93
20.48
23.99
27.00
36.70
20.93
18.40
13
14.20
FCF yield (avg)%
23.31
23.55
20.89
22.19
20.21
18.94
20.70
20.27
20.02
22.36
27.12
20.27
20.80
24
13.74
FCF margin%
10.26
7.76
8.56
5.72
5.02
5.84
7.89
7.25
5.14
4.24
6.46
5.84
6.54
27
1.461
FCF / Net incomex
0.987
0.996
1.071
1.081
1.085
1.086
1.055
1.043
1.022
1.090
0.617
1.055
1.063
25
13.02
ROIC%
6.81
7.90
10.71
7.95
9.89
11.02
12.59
15.40
13.52
12.40
16.22
12.59
10.86
41
29.41
Return on equity%
13.44
14.81
12.25
9.26
11.62
11.39
12.19
13.56
14.66
15.64
7.09
13.56
12.84
44
15.38
Return on assets%
10.72
13.24
14.58
16.55
17.69
20.13
17.38
15.62
15.58
12.74
8.09
15.62
15.60
43
0.02
EPS¥
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.02
10.41%
7.41%
—
17.81
EPS growth%
15.01
15.41
12.56
14.44
15.81
17.46
16.12
16.93
16.82
17.32
4.14
16.93
15.96
73
0.04
Bookvalue per sh¥
0.05
0.06
0.06
0.05
0.06
0.07
0.07
0.07
0.08
0.08
0.01
6.73%
5.73%
—
0.06
FCF per share¥
0.07
0.07
0.07
0.08
0.09
0.09
0.11
0.11
0.12
0.14
0.02
9.27%
8.03%
—
0.03
Dividend per sh¥
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(3.74%)
(4.60%)
—
19.16
Div yield (avg)%
9.00
6.69
8.38
6.99
5.54
2.59
0.40
0.44
1.43
4.22
29.88
1.43
4.88
9
19.33
Payout ratio%
23.22
21.02
23.00
22.65
20.31
20.61
18.65
17.60
19.28
16.76
10.23
18.65
20.46
69
2.408
Shares (diluted)B
3.647
4.233
4.219
5.091
5.480
6.666
7.081
8.071
9.366
11.10
2.392
15.16%
13.35%
7
25.58
Buyback yield%
24.05
21.91
21.66
22.49
22.08
20.29
22.28
19.92
18.42
21.02
26.43
20.29
21.79
94
1.460
D/E ratiox
1.630
1.926
1.980
1.951
2.098
2.315
2.303
2.331
2.489
2.746
0.749
2.331
2.201
60
303.8
Enterprise value¥M
117.6
129.9
124.8
122.0
112.0
101.9
112.0
112.5
104.7
119.2
375.5
1.24%
1.22%
28
209.5
LT debt¥M
139.5
150.3
161.5
168.8
185.6
204.7
212.7
209.4
196.5
200.3
96.42
1.54%
3.18%
37
Revenue
¥503.6M
0.88%
1.00×
Cost of revenue
¥342.6M
0.96%
1.01×
Operating expenses
¥100.6M
1.21%
1.03×
Spread over hurdle
14.74%