174.8
Revenue¥M
199.6
200.3
208.5
214.5
217.8
221.9
223.8
231.1
233.0
242.3
189.4
2.16%
2.08%
83
8.11
Revenue growth%
21.97
24.02
21.24
18.83
17.03
17.31
16.78
19.51
21.19
20.57
29.39
19.51
20.04
16
22.56
Gross margin%
27.66
24.72
24.15
26.06
24.00
23.08
25.04
27.42
25.54
23.38
18.23
25.04
24.88
65
26.33
Operating margin%
9.28
6.98
8.14
8.89
8.69
8.36
8.17
10.59
13.30
14.28
3.35
10.59
8.79
54
15.51
Net margin%
3.96
3.90
3.41
0.88
3.00
4.44
3.39
3.78
2.03
3.11
7.05
3.39
3.40
81
14.82
P/E ratio (avg)x
41.11
44.65
50.32
60.22
68.82
79.03
84.49
97.74
98.23
117.0
19.56
97.74
73.92
59
23.61
EV/EBITx
42.13
43.43
44.33
48.55
57.59
56.02
64.17
65.30
69.84
76.63
9.980
65.30
56.81
70
7.78
FCF yield (avg)%
8.80
6.32
5.69
3.51
3.22
3.16
0.82
2.97
4.92
3.08
14.07
3.08
3.37
13
26.13
FCF margin%
18.62
17.49
17.56
18.51
20.30
21.95
19.04
17.33
17.10
17.14
7.18
17.33
18.03
74
0.907
FCF / Net incomex
0.882
0.958
0.932
0.922
1.029
1.142
1.293
1.436
1.410
1.381
0.368
1.381
1.085
13
13.76
ROIC%
11.07
10.70
9.79
12.20
9.97
11.07
10.37
11.22
10.32
9.35
21.18
10.37
10.54
31
9.54
Return on equity%
0.42
0.40
1.09
1.94
0.85
3.02
0.40
0.40
0.40
3.37
27.00
0.40
0.63
32
22.62
Return on assets%
9.96
7.13
7.95
7.92
9.73
10.71
10.77
11.93
11.48
8.90
21.97
10.77
9.85
89
0.19
EPS¥
0.10
0.10
0.09
0.09
0.10
0.10
0.09
0.09
0.09
0.07
0.20
(5.26%)
(3.52%)
—
28.77
EPS growth%
0.40
0.40
0.40
2.42
5.40
7.50
10.32
10.07
10.28
10.46
16.83
10.28
6.45
45
0.20
Bookvalue per sh¥
0.20
0.22
0.22
0.26
0.26
0.30
0.36
0.40
0.44
0.44
0.03
10.89%
9.23%
—
0.07
FCF per share¥
0.07
0.07
0.06
0.06
0.05
0.05
0.05
0.06
0.06
0.06
0.18
1.42%
(2.83%)
—
0.07
Dividend per sh¥
0.06
0.05
0.06
0.06
0.06
0.05
0.06
0.06
0.06
0.06
0.09
2.26%
1.09%
—
23.18
Div yield (avg)%
9.90
7.09
4.57
3.27
3.57
3.02
4.57
2.84
0.50
1.78
12.90
2.84
3.42
59
22.49
Payout ratio%
14.46
15.16
17.60
20.28
20.64
20.83
19.74
17.58
16.30
13.80
17.22
17.58
17.59
59
0.831
Shares (diluted)B
0.930
0.856
0.823
0.801
0.886
0.968
0.977
0.987
0.964
1.020
0.811
2.86%
2.14%
68
26.75
Buyback yield%
32.14
32.54
32.10
33.42
35.54
34.11
33.38
32.61
34.96
36.44
12.08
34.11
33.40
43
0.757
D/E ratiox
0.190
0.217
0.243
0.265
0.310
0.339
0.375
0.395
0.412
0.406
0.243
0.395
0.324
62
210.2
Enterprise value¥M
165.7
160.2
177.0
163.1
166.6
182.2
172.6
158.4
157.8
146.8
156.7
(2.50%)
(0.37%)
34
109.8
LT debt¥M
34.98
36.56
34.54
33.20
29.12
31.88
30.22
27.37
29.79
30.07
158.1
0.64%
(1.30%)
32
Revenue
¥242.3M
2.08%
1.00×
Cost of revenue
¥150.3M
2.10%
1.00×
Operating expenses
¥56.86M
2.00%
0.99×
Spread over hurdle
30.09%