182.8
Revenue¥M
257.2
266.8
274.2
276.2
282.3
292.7
289.7
298.3
306.9
313.8
186.7
2.14%
2.06%
75
28.31
Revenue growth%
14.53
16.22
14.63
12.32
13.36
11.71
10.81
12.70
12.06
9.23
4.70
11.71
12.51
87
12.02
Gross margin%
26.53
23.84
24.71
23.29
20.35
23.23
25.62
27.04
25.22
27.63
3.24
25.62
24.97
16
7.49
Operating margin%
14.39
15.86
15.31
18.20
16.11
15.15
12.57
15.20
17.02
14.80
22.61
15.15
15.25
50
18.03
Net margin%
23.68
22.56
23.18
25.09
24.59
22.42
19.59
17.95
18.27
17.09
3.21
18.27
22.49
93
25.90
P/E ratio (avg)x
23.11
22.43
24.84
24.87
25.64
29.21
33.34
35.21
38.50
44.19
37.85
35.21
27.42
93
22.26
EV/EBITx
43.49
40.86
38.79
41.11
38.43
40.05
43.84
47.91
44.53
51.59
30.39
44.53
42.30
11
21.56
FCF yield (avg)%
17.87
20.20
20.56
17.82
18.21
19.80
18.36
20.90
22.12
24.83
9.56
20.90
20.00
87
27.75
FCF margin%
6.74
7.30
7.21
8.63
7.71
5.30
6.55
9.43
9.51
9.00
14.35
9.00
7.50
66
1.729
FCF / Net incomex
1.132
1.185
1.401
1.615
1.624
1.704
1.703
1.663
1.870
1.943
1.720
1.704
1.644
72
13.36
ROIC%
18.23
16.06
16.08
17.45
15.30
17.74
19.00
17.75
19.01
21.83
21.56
19.00
17.74
23
24.32
Return on equity%
8.77
7.29
6.66
8.48
8.76
7.43
9.70
9.27
11.45
13.69
20.38
9.70
8.77
28
21.55
Return on assets%
10.21
10.31
11.88
11.48
10.28
11.31
12.53
10.53
11.19
11.24
19.38
11.24
11.21
29
0.03
EPS¥
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(1.64%)
(2.00%)
—
12.80
EPS growth%
6.25
4.08
6.14
3.29
5.11
4.72
3.75
4.57
2.52
3.06
28.07
3.75
4.32
80
0.04
Bookvalue per sh¥
0.06
0.07
0.08
0.09
0.09
0.10
0.11
0.11
0.12
0.11
0.03
5.21%
6.62%
—
0.02
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.65%)
(1.65%)
—
0.01
Dividend per sh¥
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(3.40%)
(3.61%)
—
21.81
Div yield (avg)%
8.77
7.52
8.07
6.57
8.95
8.41
7.65
6.12
8.54
6.10
21.23
7.65
7.86
15
18.33
Payout ratio%
33.03
34.47
33.60
33.67
36.67
37.86
39.52
37.51
34.57
32.10
23.66
37.51
34.52
61
2.868
Shares (diluted)B
2.307
2.412
2.358
2.067
1.876
1.687
1.644
1.673
1.512
1.299
2.832
(7.09%)
(6.19%)
47
20.93
Buyback yield%
15.00
13.55
10.87
11.90
12.83
15.46
18.01
18.34
17.40
18.78
27.18
18.01
15.23
56
0.121
D/E ratiox
0.156
0.153
0.177
0.179
0.201
0.219
0.248
0.251
0.247
0.270
0.459
0.248
0.210
70
89.95
Enterprise value¥M
180.3
162.3
154.6
153.4
168.6
182.2
190.5
187.0
211.8
203.0
28.17
3.79%
1.47%
9
65.68
LT debt¥M
192.2
196.9
234.5
238.9
253.3
299.6
291.3
336.1
364.2
401.0
219.8
9.62%
9.19%
57
Revenue
¥313.8M
2.06%
1.00×
Cost of revenue
¥208.9M
2.13%
1.01×
Operating expenses
¥62.61M
2.51%
1.05×
Property and equipment
17.91%
Spread over hurdle
36.21%