44.21
Revenue¥M
64.87
69.62
75.19
79.97
88.85
97.42
106.1
114.6
123.8
134.1
46.32
8.58%
8.38%
54
18.02
Revenue growth%
28.16
27.05
24.49
24.49
21.64
21.53
22.03
23.71
26.32
26.14
24.57
23.71
24.49
44
4.02
Gross margin%
10.23
10.07
7.08
5.42
7.87
6.37
3.79
1.20
4.05
2.54
20.63
3.79
5.90
32
12.56
Operating margin%
11.26
11.77
9.32
9.11
7.60
6.46
5.97
6.30
6.20
6.49
13.01
6.30
7.04
71
24.48
Net margin%
6.31
6.44
8.04
7.47
8.65
10.18
11.46
11.43
13.62
14.44
3.64
11.46
9.42
40
17.18
P/E ratio (avg)x
17.48
18.40
18.94
19.93
18.37
18.42
17.14
16.10
17.29
18.64
27.44
17.29
18.39
61
15.62
EV/EBITx
51.97
61.15
71.92
79.51
94.78
106.6
124.3
137.8
149.1
149.4
12.91
137.8
100.7
60
18.53
FCF yield (avg)%
20.22
22.92
20.62
22.24
23.62
23.26
21.91
24.67
24.99
25.54
24.89
24.67
23.09
22
21.25
FCF margin%
21.27
20.40
18.45
17.88
15.80
13.54
15.65
14.99
16.96
19.34
2.42
15.65
17.42
57
1.363
FCF / Net incomex
1.437
1.501
1.538
1.700
1.751
1.920
2.085
2.272
2.122
2.307
1.212
2.122
1.836
57
14.13
ROIC%
24.58
22.23
21.86
23.09
23.13
23.37
23.69
24.83
27.27
27.71
2.32
24.83
23.53
25
15.76
Return on equity%
20.93
23.03
24.22
25.35
23.57
23.04
24.82
27.67
25.79
26.65
13.31
25.79
24.52
17
16.06
Return on assets%
20.73
18.96
21.86
23.22
24.17
25.69
24.86
21.96
19.58
20.30
15.85
21.96
21.91
59
0.12
EPS¥
0.04
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.14
3.32%
1.62%
—
2.53
EPS growth%
12.64
11.16
12.21
11.29
10.52
8.74
11.21
11.50
11.01
8.76
5.39
11.01
11.18
87
0.05
Bookvalue per sh¥
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.04
3.65%
3.53%
—
0.12
FCF per share¥
0.12
0.12
0.12
0.14
0.13
0.13
0.15
0.15
0.17
0.18
0.08
5.55%
3.72%
—
0.10
Dividend per sh¥
0.09
0.10
0.09
0.09
0.09
0.10
0.10
0.11
0.13
0.12
0.12
4.73%
1.19%
—
15.33
Div yield (avg)%
18.11
17.91
19.43
18.74
21.25
20.88
19.84
22.52
25.51
27.91
25.37
22.52
20.36
32
10.32
Payout ratio%
8.26
8.18
8.26
9.96
8.84
8.24
6.50
4.97
4.86
3.32
7.90
4.97
8.21
47
0.466
Shares (diluted)B
0.641
0.709
0.804
0.857
0.844
0.965
1.086
1.054
1.153
1.201
0.478
7.31%
6.06%
34
5.31
Buyback yield%
11.62
11.92
13.25
15.00
14.13
16.20
17.61
15.57
13.28
12.24
9.10
15.57
13.71
6
1.095
D/E ratiox
1.225
1.256
1.420
1.309
1.421
1.402
1.393
1.406
1.362
1.552
1.296
1.402
1.398
91
57.08
Enterprise value¥M
94.65
91.51
95.90
104.8
106.2
114.5
128.6
126.3
120.8
125.1
99.05
3.34%
4.41%
27
23.80
LT debt¥M
103.9
120.0
136.3
149.3
158.2
155.9
165.8
160.5
157.3
183.0
31.44
2.96%
7.38%
6
Revenue
¥134.1M
8.38%
1.00×
Cost of revenue
¥93.86M
8.38%
1.00×
Operating expenses
¥24.43M
8.96%
1.06×
Spread over hurdle
(4.86%)