245.1
Revenue¥M
815.3
820.2
849.2
864.0
884.2
890.9
912.5
925.2
926.7
925.3
266.5
0.91%
1.71%
90
22.66
Revenue growth%
27.15
29.33
26.70
25.51
23.09
21.90
20.86
21.78
18.85
20.91
13.54
20.91
22.49
81
22.72
Gross margin%
2.39
2.32
1.54
0.40
2.98
5.41
2.91
2.23
2.08
2.27
4.80
2.27
2.30
61
8.38
Operating margin%
12.52
14.32
13.56
14.95
15.00
13.73
11.63
11.16
14.03
13.74
21.78
13.73
13.73
49
12.27
Net margin%
16.63
15.81
13.59
14.48
14.21
15.48
13.20
13.78
14.71
13.01
11.57
13.78
14.34
73
8.042
P/E ratio (avg)x
23.16
26.38
27.24
28.29
27.00
27.63
27.09
27.18
28.12
31.37
22.45
27.63
27.21
40
9.264
EV/EBITx
28.15
30.15
29.15
30.51
34.28
38.98
39.95
43.68
47.66
47.37
21.23
43.68
36.63
35
7.67
FCF yield (avg)%
10.96
8.49
10.81
10.41
7.85
5.60
8.45
6.89
5.79
7.93
13.47
6.89
8.19
53
13.13
FCF margin%
33.07
30.46
28.82
28.19
25.54
28.09
28.72
31.43
30.91
32.92
14.36
30.91
29.64
35
1.155
FCF / Net incomex
1.046
1.090
1.118
1.173
1.064
1.039
1.092
1.123
1.206
1.134
0.308
1.123
1.105
31
29.98
ROIC%
9.04
10.25
9.02
10.54
8.43
6.99
6.82
8.62
7.65
7.60
26.75
7.60
8.52
25
14.06
Return on equity%
3.02
4.95
7.30
10.12
8.30
9.48
10.73
10.81
12.40
12.68
25.94
10.81
9.80
92
27.82
Return on assets%
23.02
22.98
21.39
20.33
18.66
18.79
16.15
18.44
16.44
13.51
15.37
16.44
18.72
81
0.13
EPS¥
0.11
0.12
0.13
0.15
0.15
0.16
0.16
0.18
0.19
0.18
0.14
3.01%
5.81%
—
24.48
EPS growth%
1.33
3.64
2.23
1.12
0.40
0.70
2.12
0.40
0.40
1.82
10.84
0.70
1.23
70
0.11
Bookvalue per sh¥
0.09
0.10
0.11
0.11
0.10
0.11
0.11
0.10
0.11
0.11
0.07
1.77%
2.62%
—
0.07
FCF per share¥
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
2.69%
(0.27%)
—
0.12
Dividend per sh¥
0.04
0.05
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.04
6.32%
5.66%
—
2.88
Div yield (avg)%
25.51
22.90
25.15
23.21
23.44
21.61
24.02
25.85
24.53
26.14
10.71
24.53
24.28
76
28.85
Payout ratio%
9.40
7.07
6.30
6.15
6.85
8.13
9.37
10.91
10.71
12.60
18.06
10.71
8.75
27
2.679
Shares (diluted)B
2.889
2.885
2.652
2.616
2.845
2.865
2.917
3.156
3.009
2.996
2.537
1.04%
0.31%
79
20.79
Buyback yield%
8.26
8.24
10.77
10.59
12.32
12.64
11.03
8.73
11.05
13.63
26.46
11.05
10.90
52
0.199
D/E ratiox
0.378
0.389
0.409
0.407
0.343
0.326
0.317
0.334
0.307
0.270
1.309
0.317
0.338
23
0.495
Enterprise value¥B
0.735
0.821
0.951
1.096
1.204
1.334
1.539
1.534
1.523
1.577
0.208
5.54%
9.86%
43
0.310
LT debt¥B
0.863
0.884
0.916
0.878
0.930
0.996
1.029
0.998
1.059
1.214
0.171
5.47%
3.17%
51
Revenue
¥925.3M
1.71%
1.00×
Cost of revenue
¥547.4M
1.84%
1.01×
Operating expenses
¥117.2M
1.36%
0.97×
Spread over hurdle
31.53%