9.712
Revenue¥M
148.5
151.6
149.8
148.3
153.2
156.2
155.4
153.9
152.1
152.9
10.10
(0.03%)
0.46%
46
10.45
Revenue growth%
11.91
11.78
12.07
12.11
13.41
14.73
15.95
16.25
16.63
13.78
11.39
15.95
13.60
43
19.74
Gross margin%
16.12
15.84
12.92
12.34
13.35
14.04
15.11
12.50
11.93
14.32
9.34
14.04
13.70
69
22.47
Operating margin%
7.11
8.64
8.91
9.63
10.15
8.36
11.21
12.84
11.83
13.54
2.88
11.83
9.89
9
9.90
Net margin%
23.35
21.16
23.42
20.93
20.79
23.45
24.67
26.97
25.54
24.85
15.46
24.85
23.43
52
20.42
P/E ratio (avg)x
35.39
40.11
39.61
37.88
35.05
33.58
31.74
34.29
38.82
42.07
16.52
34.29
36.64
73
19.31
EV/EBITx
24.22
24.56
24.32
25.69
25.47
27.57
26.17
24.60
25.66
24.76
33.07
25.66
25.11
7
10.54
FCF yield (avg)%
9.73
7.67
7.77
10.71
8.04
10.53
12.02
10.85
9.45
7.65
14.77
10.53
9.59
85
5.56
FCF margin%
17.21
16.34
15.62
17.90
15.85
13.17
12.19
13.84
10.95
11.56
2.93
12.19
14.73
33
0.526
FCF / Net incomex
0.157
0.157
0.184
0.191
0.218
0.241
0.270
0.291
0.288
0.288
1.489
0.288
0.229
62
8.61
ROIC%
9.14
10.50
10.57
10.38
13.15
13.58
12.31
9.99
12.11
14.38
19.11
12.31
11.34
46
5.70
Return on equity%
31.26
31.38
30.47
31.88
30.89
29.70
29.45
32.39
35.06
37.41
9.61
32.39
31.32
76
9.07
Return on assets%
4.28
4.55
4.16
4.71
6.06
8.81
11.64
12.10
14.46
13.58
21.14
12.10
7.44
8
0.08
EPS¥
0.07
0.08
0.08
0.08
0.08
0.09
0.10
0.11
0.10
0.11
0.09
6.28%
5.06%
—
15.09
EPS growth%
3.88
5.12
3.74
1.20
3.31
2.58
3.25
4.65
7.10
6.64
24.22
4.65
3.81
13
0.05
Bookvalue per sh¥
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
4.83%
(0.95%)
—
0.08
FCF per share¥
0.10
0.12
0.14
0.13
0.14
0.15
0.15
0.17
0.17
0.20
0.04
6.56%
8.32%
—
0.02
Dividend per sh¥
0.08
0.09
0.08
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.04
0.73%
2.25%
—
17.07
Div yield (avg)%
12.98
10.15
8.53
6.53
4.07
5.16
3.92
4.31
4.69
3.33
10.88
4.31
4.92
24
12.17
Payout ratio%
30.41
32.70
35.16
36.51
34.42
36.81
37.56
37.26
35.78
34.87
20.24
36.81
35.47
41
844.7
Shares (diluted)M
785.2
736.2
744.2
800.4
795.0
752.1
798.0
775.6
810.0
884.7
865.4
2.16%
1.88%
13
26.12
Buyback yield%
14.10
13.94
14.88
17.12
16.38
13.84
13.56
14.68
17.20
18.49
12.97
14.68
14.78
47
0.633
D/E ratiox
0.912
0.932
0.823
0.729
0.770
0.799
0.762
0.785
0.735
0.652
0.469
0.762
0.778
17
67.54
Enterprise value¥M
45.68
47.66
43.57
42.13
43.50
39.49
41.95
44.22
46.92
45.02
74.24
0.69%
0.29%
58
48.31
LT debt¥M
99.24
102.7
100.9
112.7
107.4
106.1
115.5
110.0
109.0
111.8
103.6
0.79%
2.67%
8
Revenue
¥152.9M
0.46%
1.00×
Cost of revenue
¥67.33M
0.45%
1.00×
Operating expenses
¥36.80M
0.05%
0.96×
Property and equipment
16.17%
Spread over hurdle
17.31%