135.1
Revenue¥M
272.4
274.1
284.3
292.6
308.4
310.4
324.2
330.6
337.0
354.2
150.9
2.81%
3.20%
26
25.03
Revenue growth%
30.06
32.39
34.80
34.96
34.13
32.16
33.90
32.92
34.32
33.36
26.07
33.36
33.63
67
24.15
Gross margin%
6.13
8.80
5.81
6.95
8.42
10.47
12.82
11.74
12.28
11.54
16.31
11.74
9.64
93
8.80
Operating margin%
11.12
12.60
13.79
11.57
8.97
7.42
10.03
9.84
9.03
7.31
25.50
9.03
9.94
15
10.20
Net margin%
15.57
13.27
13.12
13.95
13.32
14.82
12.47
11.25
10.01
9.83
12.66
11.25
13.20
76
23.38
P/E ratio (avg)x
33.92
34.38
36.24
40.37
42.25
49.97
53.71
56.44
58.11
58.29
11.59
56.44
46.11
51
34.31
EV/EBITx
16.45
19.54
21.15
21.82
24.45
25.95
31.31
37.90
40.85
39.73
14.97
37.90
25.20
19
15.05
FCF yield (avg)%
36.87
36.82
36.27
37.01
38.80
40.80
42.38
40.97
40.95
39.23
19.88
40.95
39.01
76
21.09
FCF margin%
22.73
22.53
25.29
23.93
23.14
20.22
19.26
18.61
20.10
22.46
5.28
20.10
22.50
72
1.387
FCF / Net incomex
0.106
0.108
0.114
0.113
0.125
0.125
0.113
0.118
0.119
0.133
0.997
0.119
0.116
74
15.30
ROIC%
0.40
0.40
0.40
0.40
0.52
0.40
1.07
0.40
2.14
1.99
28.29
1.07
0.40
9
12.87
Return on equity%
30.78
31.19
29.17
29.75
31.79
29.90
28.10
27.23
25.85
24.29
3.41
27.23
29.46
32
22.29
Return on assets%
29.58
31.23
33.98
32.01
30.33
30.68
32.33
32.44
31.98
32.97
8.71
32.33
32.00
69
0.12
EPS¥
0.11
0.11
0.12
0.12
0.12
0.12
0.13
0.14
0.13
0.15
0.13
3.44%
3.60%
—
18.91
EPS growth%
11.95
9.18
7.64
5.68
4.13
6.99
5.34
4.28
5.76
5.01
24.89
5.34
5.72
79
0.04
Bookvalue per sh¥
0.08
0.07
0.08
0.09
0.08
0.08
0.07
0.08
0.08
0.07
0.09
(2.31%)
(0.29%)
—
0.18
FCF per share¥
0.17
0.17
0.17
0.16
0.14
0.14
0.13
0.12
0.12
0.11
0.06
(5.43%)
(4.32%)
—
0.15
Dividend per sh¥
0.17
0.15
0.15
0.13
0.12
0.13
0.12
0.10
0.11
0.12
0.04
0.16%
(2.64%)
—
14.63
Div yield (avg)%
10.80
11.42
9.95
12.24
11.54
12.71
11.70
13.07
11.39
9.58
23.51
11.70
11.48
87
25.98
Payout ratio%
30.18
29.11
28.14
28.90
30.04
27.58
25.66
26.08
25.61
27.49
24.49
26.08
27.86
9
879.6
Shares (diluted)M
708.3
655.1
601.6
647.1
584.4
535.7
485.5
491.6
534.9
477.1
845.9
(3.98%)
(4.14%)
87
26.97
Buyback yield%
13.76
11.23
12.36
11.80
13.94
14.67
16.73
15.43
14.52
11.66
17.25
14.67
13.85
43
1.791
D/E ratiox
1.484
1.631
1.591
1.595
1.567
1.737
1.729
1.850
1.741
1.749
1.383
1.741
1.680
81
44.08
Enterprise value¥M
270.7
296.9
296.7
332.5
351.2
342.9
341.1
336.5
373.1
373.6
215.7
1.24%
3.94%
8
362.1
LT debt¥M
84.47
86.65
91.49
92.36
99.75
87.38
76.53
73.17
78.24
71.57
415.8
(6.43%)
(2.32%)
13
Revenue
¥354.2M
3.20%
1.00×
Cost of revenue
¥219.0M
3.52%
1.03×
Operating expenses
¥82.91M
2.66%
0.95×
Property and equipment
19.66%
Goodwill & intangibles
18.12%
Spread over hurdle
11.73%