185.8
Revenue¥M
126.2
128.3
130.2
134.9
138.0
138.1
140.5
146.8
147.1
149.6
190.9
1.63%
2.13%
41
11.64
Revenue growth%
5.38
3.31
2.72
0.40
1.20
4.16
3.37
5.23
5.58
4.03
22.65
4.16
3.70
14
2.02
Gross margin%
9.66
10.16
7.86
8.20
10.75
13.18
10.44
8.90
7.74
10.07
22.78
10.07
9.86
80
4.23
Operating margin%
21.01
21.11
23.56
26.33
23.50
20.72
17.88
17.56
16.41
16.01
19.93
17.56
20.86
40
28.59
Net margin%
6.95
6.57
8.17
8.91
8.43
7.12
10.08
10.91
12.49
14.66
11.43
10.91
8.67
16
25.80
P/E ratio (avg)x
23.95
26.29
23.96
25.20
26.31
24.67
25.68
23.52
21.61
19.08
35.11
23.52
24.31
79
20.23
EV/EBITx
56.23
60.31
66.41
71.40
70.48
78.27
82.42
97.17
95.72
94.76
20.67
94.76
74.83
56
16.66
FCF yield (avg)%
13.88
16.72
18.42
19.77
22.14
22.01
22.13
23.21
25.05
27.57
12.09
23.21
22.07
75
24.06
FCF margin%
8.04
5.23
4.98
5.11
7.21
6.56
8.14
8.10
10.06
8.68
29.36
8.14
7.62
21
1.094
FCF / Net incomex
1.738
1.957
2.125
2.004
2.295
2.289
2.551
2.408
2.618
2.803
0.558
2.551
2.292
81
14.63
ROIC%
22.33
19.54
17.50
16.14
14.00
16.21
15.27
14.84
15.66
16.07
5.01
15.66
16.11
61
23.90
Return on equity%
0.40
2.96
5.54
5.33
5.63
3.33
2.19
1.98
4.00
2.49
5.59
2.49
3.15
67
16.91
Return on assets%
13.20
12.42
14.60
12.06
14.32
15.09
14.55
11.57
13.97
12.19
6.71
13.97
13.59
75
0.01
EPS¥
0.02
0.02
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.01
(2.34%)
(0.99%)
—
19.46
EPS growth%
8.77
11.45
8.81
8.80
6.77
6.41
5.62
7.39
7.53
8.95
6.65
7.39
8.15
19
0.03
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.02
10.16%
8.45%
—
0.01
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.29%
0.56%
—
0.01
Dividend per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
(1.56%)
(0.11%)
—
6.99
Div yield (avg)%
22.68
19.72
16.83
16.00
16.51
17.82
16.19
15.62
18.25
20.88
13.40
17.82
17.33
20
15.96
Payout ratio%
8.94
10.15
8.56
10.07
7.57
9.53
10.98
9.51
12.33
10.39
19.03
10.39
9.80
59
3.914
Shares (diluted)B
3.551
3.833
3.975
4.276
3.854
3.944
3.936
3.926
4.270
3.958
3.941
0.53%
0.47%
74
26.60
Buyback yield%
3.14
0.59
0.40
0.40
2.85
1.89
1.83
0.57
0.40
2.61
8.27
1.83
1.21
13
0.559
D/E ratiox
0.700
0.655
0.585
0.621
0.660
0.700
0.671
0.734
0.737
0.786
0.197
0.734
0.685
36
50.65
Enterprise value¥M
168.9
157.2
178.7
193.2
182.3
198.8
223.1
243.3
233.0
247.8
110.0
6.34%
4.71%
7
44.40
LT debt¥M
55.08
57.64
55.54
53.44
48.87
51.73
53.68
52.10
57.72
59.23
201.9
3.92%
1.80%
39
Revenue
¥149.6M
2.13%
1.00×
Cost of revenue
¥76.46M
1.73%
0.96×
Operating expenses
¥32.85M
2.72%
1.06×
Property and equipment
17.05%
Spread over hurdle
(1.77%)