25.96
Revenue¥M
84.99
91.23
99.40
104.3
111.7
121.2
130.2
138.5
150.0
162.6
27.14
7.80%
7.29%
28
23.37
Revenue growth%
22.41
23.99
23.11
25.24
23.65
22.95
24.70
24.64
22.37
23.04
22.85
23.04
23.38
93
24.82
Gross margin%
24.60
23.87
26.27
25.95
24.28
23.97
22.84
22.45
21.02
22.78
8.89
22.78
23.92
17
19.66
Operating margin%
17.97
17.47
18.63
18.63
18.48
19.66
19.12
18.14
16.30
17.75
11.74
18.14
18.31
78
19.14
Net margin%
15.22
12.86
11.62
10.19
11.04
8.41
6.81
8.99
10.64
9.91
13.14
8.99
10.41
79
26.57
P/E ratio (avg)x
31.06
36.38
36.38
37.16
37.65
43.80
48.41
48.54
48.62
49.67
7.866
48.54
40.73
12
21.54
EV/EBITx
7.059
6.618
5.730
5.905
5.192
4.736
4.441
4.278
3.957
3.530
24.41
4.278
4.964
22
19.37
FCF yield (avg)%
9.34
10.18
10.35
10.13
10.63
8.30
6.80
9.04
9.12
9.72
27.25
9.04
9.53
47
13.77
FCF margin%
26.66
28.96
27.17
28.04
29.88
27.44
29.97
31.63
33.72
35.18
29.17
31.63
29.42
47
1.237
FCF / Net incomex
1.187
1.291
1.237
1.267
1.255
1.289
1.230
1.242
1.205
1.411
1.148
1.242
1.249
67
7.23
ROIC%
17.99
16.22
15.35
13.42
14.78
14.44
17.26
17.88
16.31
18.84
16.80
17.26
16.26
72
12.73
Return on equity%
19.87
21.42
20.38
18.46
20.75
19.46
22.45
22.19
23.25
20.94
20.95
22.19
20.84
83
17.35
Return on assets%
0.63
3.61
0.68
0.40
0.40
2.39
2.73
4.80
2.60
4.87
8.18
2.73
2.50
78
0.07
EPS¥
0.11
0.13
0.15
0.16
0.18
0.19
0.18
0.19
0.18
0.20
0.08
1.95%
6.08%
—
14.23
EPS growth%
32.14
33.44
35.69
32.75
31.32
28.97
29.24
28.09
26.41
27.96
10.19
28.09
30.28
68
0.04
Bookvalue per sh¥
0.11
0.11
0.11
0.11
0.11
0.10
0.09
0.08
0.07
0.08
0.18
(6.80%)
(2.71%)
—
0.17
FCF per share¥
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.18
0.43%
(3.51%)
—
0.16
Dividend per sh¥
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.21
(2.84%)
(0.54%)
—
22.36
Div yield (avg)%
17.11
18.32
19.96
19.05
21.31
23.15
25.69
26.43
29.42
28.52
23.19
26.43
22.23
74
3.89
Payout ratio%
33.95
36.66
34.05
34.69
33.47
34.84
35.56
34.46
36.64
34.00
9.85
34.84
34.57
87
0.738
Shares (diluted)B
0.916
0.881
0.900
1.015
0.944
0.911
0.950
0.953
0.940
0.909
0.737
(0.76%)
(0.67%)
76
22.62
Buyback yield%
22.33
22.68
24.30
27.24
24.77
22.81
20.76
18.16
19.55
19.47
5.12
19.55
22.50
27
0.879
D/E ratiox
1.922
2.257
2.489
2.395
2.630
2.641
2.659
3.002
3.460
3.708
1.720
3.002
2.635
9
5.246
Enterprise value¥M
69.23
72.75
66.40
62.28
59.27
61.32
52.80
56.05
60.74
54.97
50.67
(1.50%)
(2.00%)
72
90.32
LT debt¥M
141.8
159.1
184.3
194.4
195.9
190.7
223.4
217.5
213.7
250.7
30.01
5.05%
6.46%
55
Revenue
¥162.6M
7.29%
1.00×
Cost of revenue
¥89.84M
7.38%
1.01×
Operating expenses
¥38.98M
7.18%
0.99×
Property and equipment
17.57%
Spread over hurdle
83.01%