130.5
Revenue¥M
90.39
93.57
98.69
103.9
106.5
109.6
115.7
119.3
123.8
124.8
141.7
3.21%
3.39%
59
11.64
Revenue growth%
20.70
17.95
17.95
15.22
13.16
11.38
8.64
7.23
8.67
9.25
5.13
8.67
12.27
70
21.24
Gross margin%
25.92
26.41
23.79
22.14
21.54
19.02
21.80
19.81
19.01
16.84
2.19
19.02
21.67
34
21.68
Operating margin%
20.81
17.97
17.57
19.21
19.93
17.13
17.00
16.87
18.13
15.79
27.88
17.00
17.77
7
8.13
Net margin%
12.24
12.26
9.68
10.84
9.82
12.38
10.68
9.27
8.95
11.56
7.94
10.68
10.76
33
26.92
P/E ratio (avg)x
34.75
39.04
40.43
46.24
50.21
49.24
49.95
52.17
55.17
63.65
9.753
52.17
49.59
8
28.83
EV/EBITx
39.12
38.24
35.86
37.96
42.53
45.16
42.70
45.20
42.82
42.60
35.19
42.82
42.57
34
21.98
FCF yield (avg)%
23.38
20.61
23.37
25.48
26.39
25.81
24.05
23.05
20.11
19.18
18.13
23.05
23.38
31
3.66
FCF margin%
28.74
30.68
30.87
31.81
29.75
31.62
33.35
33.31
34.01
34.81
17.73
33.35
31.72
71
0.360
FCF / Net incomex
1.110
1.176
1.224
1.237
1.429
1.363
1.327
1.336
1.519
1.602
0.717
1.363
1.331
54
22.83
ROIC%
0.40
0.40
0.40
1.69
2.85
0.40
0.40
0.40
2.02
0.40
3.83
0.40
0.40
47
10.73
Return on equity%
3.84
4.54
3.16
4.75
7.42
8.15
10.71
11.26
8.64
10.33
23.07
10.33
7.79
52
22.27
Return on assets%
11.80
13.98
15.81
13.53
13.48
12.25
12.92
11.91
12.08
9.39
8.72
12.08
12.59
69
0.12
EPS¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.13
1.40%
(1.19%)
—
21.46
EPS growth%
20.40
22.74
22.02
23.23
22.12
22.48
21.29
19.86
19.00
16.36
16.18
19.86
21.66
71
0.07
Bookvalue per sh¥
0.14
0.13
0.13
0.12
0.13
0.13
0.13
0.14
0.13
0.12
0.05
(1.34%)
(2.12%)
—
0.12
FCF per share¥
0.14
0.13
0.12
0.12
0.11
0.11
0.10
0.09
0.10
0.10
0.04
(3.10%)
(2.74%)
—
0.02
Dividend per sh¥
0.09
0.09
0.10
0.10
0.11
0.10
0.11
0.12
0.12
0.12
0.10
3.04%
2.45%
—
24.89
Div yield (avg)%
3.48
4.57
2.42
2.40
4.73
7.32
6.85
3.92
1.75
4.27
18.89
4.27
4.10
33
9.96
Payout ratio%
29.72
31.40
32.50
30.87
33.36
31.67
32.30
30.23
27.71
30.38
12.64
30.38
31.13
78
388.7
Shares (diluted)M
345.8
386.5
372.8
350.0
348.0
317.0
288.0
278.3
273.4
297.1
396.2
(3.11%)
(0.72%)
70
19.77
Buyback yield%
24.02
25.59
27.86
30.60
33.25
34.53
34.88
36.22
34.05
33.47
3.58
34.53
33.36
34
0.828
D/E ratiox
1.309
1.439
1.391
1.432
1.284
1.276
1.113
1.165
1.131
1.223
1.444
1.165
1.280
91
122.5
Enterprise value¥M
130.4
132.4
136.6
143.1
148.3
160.9
167.3
169.8
152.2
147.8
77.70
(0.07%)
0.14%
20
98.35
LT debt¥M
59.80
59.76
64.27
71.25
73.68
79.37
77.18
78.07
76.95
77.00
87.36
0.89%
3.73%
70
Revenue
¥124.8M
3.39%
1.00×
Cost of revenue
¥73.06M
3.20%
0.98×
Operating expenses
¥31.44M
3.66%
1.03×
Property and equipment
16.49%
Spread over hurdle
(8.03%)