44.15
Revenue¥M
62.69
67.08
71.00
76.17
79.86
84.60
89.34
92.00
98.17
101.7
49.18
4.95%
5.62%
60
26.35
Revenue growth%
26.45
24.83
25.16
27.17
24.90
22.24
21.61
21.46
19.38
17.02
14.64
21.46
23.54
31
28.26
Gross margin%
20.56
22.79
23.90
23.72
25.87
26.71
29.17
30.92
32.76
35.03
8.73
30.92
26.29
22
25.10
Operating margin%
3.57
1.79
3.81
2.55
0.40
3.03
2.97
5.46
3.93
2.11
8.17
3.03
3.00
77
21.87
Net margin%
4.86
2.73
2.45
2.64
1.26
0.40
2.80
1.80
3.95
6.28
22.85
2.80
2.68
62
26.01
P/E ratio (avg)x
33.08
38.73
39.59
37.77
38.54
35.98
39.32
40.98
41.23
48.01
11.20
40.98
39.02
47
12.34
EV/EBITx
27.73
30.29
31.21
29.52
28.29
29.49
28.67
29.06
27.96
31.57
22.32
29.06
29.27
56
15.98
FCF yield (avg)%
7.41
7.55
9.97
9.63
11.18
8.30
10.97
12.86
15.72
16.74
25.97
12.86
10.47
15
26.83
FCF margin%
15.94
13.88
10.98
10.45
7.89
5.09
3.30
5.27
6.57
8.51
23.78
5.27
8.20
41
1.216
FCF / Net incomex
0.417
0.443
0.455
0.519
0.561
0.547
0.624
0.682
0.703
0.750
0.851
0.682
0.554
45
28.47
ROIC%
16.42
17.79
19.21
21.78
21.33
21.12
20.19
19.52
17.75
18.66
17.42
19.52
19.36
60
20.75
Return on equity%
3.75
3.38
4.28
1.99
0.94
0.40
1.84
2.64
1.01
3.03
7.17
1.84
2.31
66
15.03
Return on assets%
7.10
8.20
8.98
6.13
8.69
9.42
8.82
11.39
13.97
15.05
20.54
11.39
8.90
64
0.34
EPS¥
0.30
0.30
0.32
0.28
0.30
0.31
0.31
0.31
0.28
0.29
0.36
(0.84%)
0.88%
—
24.24
EPS growth%
9.63
9.50
9.05
6.48
4.35
1.95
3.50
1.29
3.33
5.16
26.36
3.33
4.76
25
0.31
Bookvalue per sh¥
0.40
0.47
0.54
0.64
0.77
0.82
0.83
0.98
1.18
1.27
0.40
10.51%
12.66%
—
0.35
FCF per share¥
0.46
0.52
0.59
0.67
0.67
0.68
0.79
0.93
0.98
1.08
0.50
9.89%
8.79%
—
0.23
Dividend per sh¥
0.36
0.39
0.34
0.37
0.33
0.34
0.33
0.34
0.34
0.37
0.38
2.00%
1.18%
—
12.55
Div yield (avg)%
23.43
21.78
21.64
20.52
21.66
21.73
19.80
21.09
19.83
17.08
5.30
19.83
21.37
88
29.96
Payout ratio%
0.40
0.68
3.08
5.96
5.75
7.15
8.95
11.77
9.18
6.47
13.91
8.95
6.22
85
114.2
Shares (diluted)M
97.17
103.2
87.74
75.98
64.25
65.70
68.69
64.41
57.07
61.17
121.0
(0.98%)
(5.87%)
84
7.94
Buyback yield%
7.79
5.35
3.74
4.37
3.03
4.35
1.54
4.33
1.66
0.40
4.00
1.66
4.03
63
1.786
D/E ratiox
0.878
0.986
1.142
1.094
1.235
1.320
1.497
1.475
1.706
1.891
0.106
1.497
1.277
31
91.64
Enterprise value¥M
74.59
69.85
74.08
67.38
68.81
68.86
61.08
54.25
57.98
55.97
84.65
(4.05%)
(2.65%)
66
60.86
LT debt¥M
16.37
17.42
15.74
17.47
18.35
17.57
17.65
16.92
15.96
17.68
75.82
(0.74%)
(0.26%)
57
Revenue
¥101.7M
5.62%
1.00×
Cost of revenue
¥67.82M
5.50%
0.99×
Operating expenses
¥25.61M
6.21%
1.06×