84.27
Revenue¥M
103.6
111.3
116.8
124.1
132.4
137.9
146.2
155.3
168.1
179.6
89.27
6.30%
6.24%
47
20.39
Revenue growth%
8.59
6.60
4.55
2.04
0.40
0.88
1.41
0.67
2.68
2.77
20.14
1.41
2.36
53
23.76
Gross margin%
28.78
30.47
28.48
26.39
25.82
25.21
24.17
24.30
26.60
23.76
27.57
24.30
26.10
88
4.95
Operating margin%
20.23
19.56
20.85
21.38
19.76
19.94
22.85
24.03
24.95
25.48
4.83
24.03
21.11
90
7.58
Net margin%
20.53
18.37
20.20
21.18
21.19
23.63
24.40
23.29
25.18
27.09
13.83
24.40
22.24
34
7.436
P/E ratio (avg)x
35.70
38.89
39.82
42.06
45.95
49.96
46.09
47.10
44.98
42.98
37.48
46.09
43.98
15
17.50
EV/EBITx
9.604
9.657
9.913
9.777
9.765
9.355
10.12
9.024
8.176
8.888
14.07
9.024
9.631
47
23.71
FCF yield (avg)%
30.85
32.54
30.02
30.91
27.95
28.44
30.12
28.17
27.71
25.76
12.82
28.17
29.23
79
6.47
FCF margin%
22.91
23.05
25.87
23.01
26.00
28.82
26.50
24.66
25.34
23.13
27.49
25.34
25.00
38
0.694
FCF / Net incomex
0.574
0.538
0.591
0.648
0.721
0.744
0.843
0.899
0.949
1.055
0.469
0.899
0.733
47
9.19
ROIC%
12.05
13.00
14.30
11.73
14.34
11.56
12.83
12.78
11.47
12.68
12.44
12.68
12.73
86
4.00
Return on equity%
34.40
34.81
35.39
34.73
32.48
34.47
32.91
31.59
32.76
32.83
19.53
32.83
33.65
57
29.53
Return on assets%
6.05
3.49
1.34
3.54
1.69
2.97
4.72
2.17
0.40
0.40
19.25
2.17
2.57
29
0.04
EPS¥
0.11
0.10
0.11
0.11
0.11
0.12
0.14
0.17
0.18
0.20
0.04
13.46%
7.15%
—
7.66
EPS growth%
12.82
12.25
10.03
8.67
9.71
9.63
9.90
9.27
9.23
8.35
21.84
9.27
9.67
66
0.07
Bookvalue per sh¥
0.08
0.09
0.10
0.10
0.10
0.11
0.10
0.09
0.09
0.10
0.02
0.17%
1.86%
—
0.08
FCF per share¥
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.10
0.05
5.78%
3.26%
—
0.03
Dividend per sh¥
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.03
0.02
0.02
0.07
(2.55%)
(3.78%)
—
25.43
Div yield (avg)%
32.10
31.44
30.85
29.87
31.10
31.45
33.90
36.87
35.90
34.15
26.41
34.15
31.77
18
27.78
Payout ratio%
6.73
7.89
6.25
5.26
5.71
5.63
5.48
3.84
0.93
2.53
17.73
3.84
5.55
78
0.623
Shares (diluted)B
1.049
1.064
1.085
1.183
1.185
1.418
1.541
1.676
1.656
1.814
0.625
8.90%
7.07%
29
9.25
Buyback yield%
25.11
27.49
26.08
24.82
27.74
24.90
27.82
28.60
28.84
31.05
21.33
28.60
27.62
15
0.701
D/E ratiox
0.829
0.855
0.955
1.126
1.096
1.108
1.223
1.360
1.376
1.350
0.874
1.350
1.117
63
78.51
Enterprise value¥M
129.9
114.6
113.3
121.8
129.3
134.6
132.6
123.0
123.1
126.4
119.2
(0.45%)
0.09%
14
39.27
LT debt¥M
86.39
79.25
75.28
70.64
79.01
85.79
87.07
88.01
80.81
84.30
61.04
1.31%
0.28%
20
Revenue
¥179.6M
6.24%
1.00×
Cost of revenue
¥111.9M
6.37%
1.01×
Operating expenses
¥32.02M
6.13%
0.99×
Property and equipment
16.74%
Spread over hurdle
18.17%