254.5
Revenue¥M
197.9
204.7
211.7
223.2
234.4
244.2
251.5
264.3
270.6
282.0
270.1
3.77%
4.15%
9
8.80
Revenue growth%
21.89
20.76
22.38
21.65
19.71
21.43
23.66
25.78
24.59
22.10
29.09
23.66
21.99
17
17.99
Gross margin%
8.05
7.30
9.57
11.42
9.12
7.55
9.19
6.87
4.69
5.87
27.15
6.87
7.80
68
3.36
Operating margin%
20.00
21.37
20.76
18.19
18.03
15.80
18.54
16.38
15.66
14.43
14.41
15.80
18.11
79
8.36
Net margin%
34.01
31.68
29.71
29.42
26.49
25.37
26.06
26.04
24.43
25.50
15.47
25.50
26.27
92
32.32
P/E ratio (avg)x
9.970
10.24
11.40
12.71
14.64
16.93
19.23
20.30
22.23
21.42
6.370
20.30
15.79
66
35.42
EV/EBITx
6.822
6.240
5.794
6.260
5.671
5.442
6.021
6.361
6.629
7.137
13.99
6.361
6.250
88
24.29
FCF yield (avg)%
1.17
0.40
0.40
0.40
1.39
4.37
2.98
3.58
5.19
4.47
20.83
4.37
2.19
85
29.07
FCF margin%
8.25
10.30
10.90
13.63
14.07
11.33
9.47
9.64
8.25
6.77
13.95
9.47
9.97
61
0.473
FCF / Net incomex
1.362
1.426
1.531
1.453
1.343
1.354
1.328
1.221
1.100
1.048
1.236
1.221
1.348
60
11.89
ROIC%
19.29
21.88
24.76
23.07
25.66
25.34
24.33
24.14
26.94
26.35
23.11
25.34
24.55
86
5.76
Return on equity%
19.21
17.47
20.39
21.71
22.42
24.49
25.41
24.63
22.68
22.03
9.90
24.49
22.22
49
5.73
Return on assets%
0.40
1.50
0.93
0.83
3.18
1.97
3.46
4.58
4.59
4.85
6.85
4.58
2.58
57
0.16
EPS¥
0.09
0.10
0.10
0.09
0.09
0.09
0.08
0.08
0.08
0.07
0.16
(5.17%)
(3.49%)
—
5.17
EPS growth%
15.97
14.53
11.72
10.38
7.95
7.11
4.90
7.52
8.09
9.71
12.48
7.52
8.90
21
0.39
Bookvalue per sh¥
0.89
0.94
0.90
0.85
0.78
0.83
0.82
0.74
0.69
0.64
0.30
(3.79%)
(2.28%)
—
0.42
FCF per share¥
0.70
0.80
0.76
0.87
0.83
0.94
0.96
0.99
0.96
1.05
0.54
4.85%
5.62%
—
0.17
Dividend per sh¥
0.60
0.53
0.58
0.52
0.57
0.55
0.57
0.52
0.50
0.49
0.43
(2.94%)
(2.40%)
—
20.89
Div yield (avg)%
0.40
3.07
1.69
1.41
3.59
5.66
7.99
7.54
7.40
7.21
26.25
7.40
4.62
45
5.89
Payout ratio%
17.87
19.79
20.15
20.72
21.95
21.43
19.89
20.66
23.65
25.14
15.88
21.43
20.69
53
108.0
Shares (diluted)M
86.72
80.79
84.53
92.12
98.78
95.64
101.1
104.0
96.33
100.6
105.7
0.37%
0.86%
8
26.75
Buyback yield%
31.25
30.55
30.60
32.35
33.57
31.39
34.18
32.14
33.61
35.42
27.25
33.61
32.25
10
1.177
D/E ratiox
0.448
0.398
0.434
0.389
0.365
0.315
0.277
0.266
0.262
0.240
1.232
0.266
0.340
87
154.9
Enterprise value¥M
137.7
129.5
122.8
123.0
116.0
125.0
118.3
127.9
113.1
102.6
88.99
(2.43%)
(4.05%)
82
38.43
LT debt¥M
15.79
14.71
15.78
13.31
11.34
12.06
10.42
9.811
9.424
8.450
140.6
(5.71%)
(7.58%)
20
Revenue
¥282.0M
4.15%
1.00×
Cost of revenue
¥154.8M
4.23%
1.01×
Operating expenses
¥66.62M
4.10%
1.00×
Goodwill & intangibles
15.58%
Spread over hurdle
27.91%