51.12
Revenue¥M
60.37
66.57
71.87
76.05
82.81
90.19
96.01
106.1
112.5
121.6
56.64
7.99%
8.06%
88
25.65
Revenue growth%
13.26
14.45
15.88
17.19
16.71
16.06
16.10
13.29
14.62
15.28
3.63
15.28
15.58
23
4.92
Gross margin%
10.17
9.24
6.57
4.99
4.30
3.15
5.58
2.84
3.26
1.25
5.20
3.15
4.64
47
20.82
Operating margin%
29.54
28.93
26.98
29.46
26.50
26.49
29.18
29.78
27.10
24.18
20.76
27.10
28.02
75
5.36
Net margin%
27.77
26.58
29.10
30.80
27.97
28.15
29.63
32.08
33.93
34.46
20.91
32.08
29.37
91
10.95
P/E ratio (avg)x
55.95
59.33
60.68
71.91
78.24
82.18
92.45
101.1
97.59
113.6
20.13
97.59
80.21
55
13.81
EV/EBITx
62.91
65.16
74.80
87.56
87.92
98.50
95.27
96.54
98.95
108.6
7.182
98.50
91.60
24
19.00
FCF yield (avg)%
16.81
15.37
14.39
13.56
10.98
13.88
12.09
10.09
7.34
8.43
24.54
10.09
12.82
54
29.06
FCF margin%
25.52
25.33
23.37
23.02
23.71
24.78
22.68
25.01
25.68
28.40
24.32
25.01
24.89
18
0.507
FCF / Net incomex
1.296
1.416
1.519
1.806
2.114
2.439
2.505
2.681
2.842
2.818
1.605
2.681
2.277
36
7.93
ROIC%
17.91
15.23
12.45
10.22
12.45
14.72
15.32
15.57
17.00
19.88
7.31
15.57
15.28
62
13.93
Return on equity%
27.14
24.53
21.81
19.87
22.17
24.29
26.64
28.00
29.40
30.14
4.85
28.00
25.59
59
5.55
Return on assets%
5.51
4.96
4.00
3.03
2.32
1.38
2.63
0.85
0.89
0.40
10.35
0.89
2.48
57
0.29
EPS¥
0.21
0.19
0.20
0.17
0.15
0.13
0.13
0.12
0.12
0.12
0.30
(4.12%)
(6.49%)
—
19.46
EPS growth%
2.21
0.62
0.55
1.24
0.40
0.40
1.20
3.74
6.17
5.40
18.45
3.74
1.22
55
0.41
Bookvalue per sh¥
0.28
0.30
0.30
0.30
0.30
0.33
0.34
0.35
0.34
0.31
0.24
0.71%
0.09%
—
0.08
FCF per share¥
0.27
0.28
0.32
0.33
0.36
0.35
0.33
0.35
0.39
0.40
0.27
1.93%
4.79%
—
0.50
Dividend per sh¥
0.47
0.48
0.51
0.50
0.46
0.44
0.40
0.40
0.44
0.40
0.48
(2.60%)
(0.74%)
—
21.84
Div yield (avg)%
0.40
0.40
0.40
3.02
4.49
3.34
4.02
1.38
0.49
0.40
14.10
1.38
0.93
55
4.71
Payout ratio%
1.66
0.40
0.40
2.43
0.40
3.39
1.90
3.89
2.49
2.18
26.55
2.49
2.04
93
97.44
Shares (diluted)M
98.92
108.4
109.3
100.8
113.3
108.8
121.8
126.9
122.1
115.2
94.55
0.33%
0.83%
79
7.01
Buyback yield%
18.57
19.40
20.63
19.95
20.89
22.08
24.70
26.38
28.06
25.80
11.27
25.80
21.48
21
0.427
D/E ratiox
1.364
1.585
1.516
1.634
1.806
1.948
2.024
1.910
1.822
2.006
1.623
1.948
1.814
71
91.07
Enterprise value¥M
15.25
17.99
16.93
19.64
19.86
22.42
25.65
26.75
27.49
30.82
30.46
9.19%
7.01%
16
91.90
LT debt¥M
40.40
35.15
36.39
31.74
27.15
26.47
26.70
26.68
29.06
26.90
33.52
(0.18%)
(3.74%)
57
Revenue
¥121.6M
8.06%
1.00×
Cost of revenue
¥83.87M
7.90%
0.99×
Operating expenses
¥26.37M
7.91%
0.99×