24.59
Revenue¥M
258.2
286.8
317.2
337.4
363.6
388.9
421.4
453.8
501.0
545.5
25.87
8.45%
8.65%
90
13.86
Revenue growth%
22.32
21.95
23.56
24.79
27.65
25.02
24.82
23.77
25.97
28.48
13.27
25.02
24.80
95
24.74
Gross margin%
8.70
8.82
10.71
9.41
7.92
9.87
7.88
6.89
8.29
5.47
24.34
7.88
8.49
24
26.88
Operating margin%
14.87
15.44
14.29
16.57
15.15
12.38
13.10
13.71
12.72
12.00
29.96
12.72
14.00
43
6.00
Net margin%
7.90
5.14
6.05
8.94
8.75
9.13
10.34
9.85
12.33
10.30
13.95
10.30
9.03
80
15.25
P/E ratio (avg)x
53.14
56.05
59.33
61.85
60.73
58.93
62.19
62.70
69.32
74.01
37.20
62.70
61.29
61
16.21
EV/EBITx
18.76
21.84
23.51
27.29
31.53
31.56
35.68
36.19
37.28
38.50
25.88
36.19
31.54
44
28.87
FCF yield (avg)%
26.05
23.96
24.06
23.66
22.43
25.17
27.43
28.28
29.84
31.18
12.53
28.28
25.61
90
29.38
FCF margin%
18.57
21.30
21.22
18.25
20.62
19.58
20.42
22.99
25.40
27.11
27.99
22.99
20.92
7
0.317
FCF / Net incomex
1.331
1.366
1.247
1.254
1.331
1.438
1.491
1.406
1.450
1.421
1.520
1.438
1.386
49
11.82
ROIC%
11.37
12.63
13.78
12.06
9.15
9.31
10.95
8.94
9.15
11.45
9.34
9.31
11.16
65
10.72
Return on equity%
1.10
0.73
1.30
0.40
0.40
2.76
1.74
2.81
4.10
5.39
22.15
2.81
1.52
64
7.15
Return on assets%
25.48
23.35
23.76
26.67
29.02
27.33
29.24
31.96
32.85
33.72
18.63
31.96
28.18
12
0.04
EPS¥
0.08
0.08
0.10
0.10
0.10
0.11
0.12
0.14
0.15
0.16
0.05
9.63%
8.43%
—
2.80
EPS growth%
7.50
8.81
8.73
8.27
8.77
8.75
10.07
10.96
13.73
16.12
20.13
10.96
8.79
9
0.09
Bookvalue per sh¥
0.04
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.08
1.84%
2.87%
—
0.10
FCF per share¥
0.05
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.09
0.10
0.08
7.19%
8.70%
—
0.03
Dividend per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
1.50%
1.19%
—
26.07
Div yield (avg)%
0.40
0.40
1.51
1.08
0.40
0.41
0.80
0.40
2.39
3.36
16.66
0.80
0.61
75
25.32
Payout ratio%
5.18
3.48
5.99
8.38
11.26
8.58
10.11
11.69
14.39
13.06
23.16
11.69
9.35
81
1.350
Shares (diluted)B
1.140
1.000
1.002
1.019
1.088
1.159
1.036
0.939
0.945
0.919
1.333
(3.33%)
(3.15%)
53
18.02
Buyback yield%
24.18
24.99
27.83
27.20
24.35
25.01
23.14
22.18
24.52
24.39
7.19
24.39
24.46
88
0.440
D/E ratiox
0.639
0.556
0.570
0.580
0.543
0.510
0.515
0.534
0.496
0.505
0.857
0.510
0.538
66
117.1
Enterprise value¥M
546.0
502.1
475.4
444.0
418.1
396.6
424.8
464.3
461.6
433.1
253.2
0.71%
(2.52%)
71
460.0
LT debt¥M
308.6
289.1
311.9
347.2
330.0
303.1
289.9
273.0
301.3
332.5
279.4
0.15%
1.55%
9
Revenue
¥545.5M
8.65%
1.00×
Cost of revenue
¥366.7M
8.85%
1.02×
Operating expenses
¥58.35M
8.68%
1.00×
Property and equipment
16.35%
Spread over hurdle
(1.91%)