147.5
Revenue¥M
221.5
232.2
242.8
256.4
259.9
265.4
280.0
289.7
300.3
307.0
162.1
3.39%
3.64%
16
25.23
Revenue growth%
5.25
3.12
3.54
5.53
4.70
6.05
7.83
10.05
7.31
9.33
19.17
7.83
5.79
52
12.75
Gross margin%
4.02
5.58
5.79
6.89
9.26
9.81
12.79
10.82
11.77
11.10
24.54
11.10
9.54
47
24.79
Operating margin%
6.69
8.21
5.78
5.17
4.88
5.52
4.74
5.00
6.39
6.54
19.19
5.52
5.65
14
22.71
Net margin%
14.61
14.09
13.86
16.35
16.01
14.59
15.81
17.92
19.51
20.59
7.40
17.92
15.91
91
36.96
P/E ratio (avg)x
41.11
42.56
47.97
50.61
52.68
60.07
64.41
65.60
65.16
66.60
13.54
65.16
56.37
70
15.27
EV/EBITx
36.90
40.73
44.12
42.78
40.64
43.92
42.96
45.64
45.93
45.77
28.95
45.64
43.44
73
21.19
FCF yield (avg)%
22.44
24.57
24.42
23.89
21.87
20.24
22.61
20.27
21.82
24.39
3.27
21.82
22.53
22
6.72
FCF margin%
11.04
12.49
11.63
11.05
12.13
13.30
15.03
13.79
15.32
17.96
9.57
15.03
12.90
16
0.881
FCF / Net incomex
2.041
2.090
2.045
2.043
2.257
2.246
2.367
2.724
2.706
2.816
1.407
2.706
2.251
88
6.56
ROIC%
23.00
24.10
24.01
26.75
29.66
32.45
32.94
30.61
28.17
27.72
28.31
30.61
27.95
32
20.12
Return on equity%
16.21
14.41
14.18
13.20
10.87
9.55
11.58
10.89
10.45
9.14
28.91
10.45
11.24
21
18.12
Return on assets%
0.51
0.40
0.40
0.40
0.40
2.89
1.95
4.68
6.45
3.49
23.66
3.49
1.23
6
0.02
EPS¥
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
(3.90%)
(4.53%)
—
25.23
EPS growth%
5.30
6.18
8.31
6.79
5.89
8.60
7.00
9.48
10.15
9.30
3.66
9.30
7.66
14
0.06
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.04
0.05
0.05
0.06
0.07
0.08
0.02
15.42%
9.62%
—
0.03
FCF per share¥
0.07
0.09
0.08
0.10
0.10
0.11
0.10
0.11
0.12
0.14
0.06
7.21%
7.51%
—
0.03
Dividend per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.01
5.93%
4.89%
—
19.18
Div yield (avg)%
3.57
2.47
1.23
0.40
0.40
3.20
1.32
3.03
1.96
3.87
21.51
3.03
2.21
81
15.64
Payout ratio%
2.34
2.91
5.36
5.40
6.23
7.93
10.34
9.03
7.84
6.25
27.98
7.93
6.24
93
4.166
Shares (diluted)B
8.556
9.022
10.04
11.70
13.52
13.52
15.45
14.68
14.37
15.94
4.182
3.35%
7.81%
45
4.65
Buyback yield%
27.14
24.25
26.75
29.47
29.95
27.65
25.45
26.11
28.31
31.05
25.86
27.65
27.39
61
0.624
D/E ratiox
1.449
1.246
1.204
1.281
1.105
1.091
1.085
1.086
1.073
1.046
0.586
1.085
1.098
87
155.9
Enterprise value¥M
204.4
210.6
208.7
219.9
224.6
222.3
210.5
232.5
251.6
259.0
350.2
2.89%
3.86%
32
261.7
LT debt¥M
484.2
489.7
511.7
593.6
599.6
643.7
731.2
775.9
765.5
860.1
42.89
7.48%
7.26%
7
Revenue
¥307.0M
3.64%
1.00×
Cost of revenue
¥214.9M
3.64%
1.00×
Operating expenses
¥56.25M
3.27%
0.96×
Spread over hurdle
(2.06%)