145.9
Revenue¥M
228.8
240.4
255.3
273.7
288.0
306.6
335.6
365.1
390.2
418.6
155.7
7.76%
6.72%
58
17.74
Revenue growth%
17.29
18.44
21.31
18.84
19.20
17.13
15.93
14.73
14.28
13.93
20.25
14.73
17.21
10
4.47
Gross margin%
11.35
9.42
7.90
10.86
12.09
13.24
14.71
11.79
12.35
12.17
21.86
12.35
11.94
36
21.03
Operating margin%
14.28
14.41
17.27
16.78
14.36
15.13
13.39
16.09
16.43
17.15
28.32
16.09
15.61
84
13.47
Net margin%
2.08
2.44
4.48
2.31
1.22
0.40
0.40
2.82
5.21
5.65
10.42
2.82
2.38
39
22.16
P/E ratio (avg)x
53.61
54.76
53.41
59.60
63.39
73.48
86.11
100.8
99.62
103.4
14.56
99.62
68.44
33
13.71
EV/EBITx
8.825
8.726
8.327
7.360
6.923
7.579
8.071
8.759
8.053
7.264
30.38
8.053
8.062
55
12.92
FCF yield (avg)%
31.25
32.63
34.48
32.75
34.87
33.93
33.58
34.44
34.51
33.99
28.33
33.99
33.96
83
26.99
FCF margin%
16.89
15.03
16.79
14.08
15.42
15.06
13.06
15.48
12.90
14.57
28.38
14.57
15.05
5
0.310
FCF / Net incomex
1.939
1.906
1.887
1.830
1.910
2.096
2.046
2.373
2.588
2.559
1.669
2.373
1.992
36
17.82
ROIC%
11.97
9.67
7.05
8.03
7.32
8.09
6.92
9.82
8.98
7.35
29.81
8.09
8.06
85
23.42
Return on equity%
12.06
9.84
9.56
8.42
8.27
10.52
9.24
6.47
6.62
8.48
13.33
8.48
8.86
28
10.03
Return on assets%
9.94
9.85
11.01
12.13
11.52
13.52
14.78
14.71
16.34
18.65
20.03
14.78
12.83
68
0.13
EPS¥
0.18
0.19
0.18
0.20
0.19
0.18
0.18
0.19
0.18
0.17
0.14
(2.12%)
(0.15%)
—
8.74
EPS growth%
26.24
28.24
28.62
25.93
28.08
26.79
29.26
29.50
27.37
27.50
24.45
27.50
27.79
27
0.16
Bookvalue per sh¥
0.22
0.22
0.23
0.22
0.21
0.23
0.24
0.23
0.22
0.21
0.16
(0.67%)
(0.68%)
—
0.15
FCF per share¥
0.10
0.10
0.10
0.10
0.09
0.10
0.09
0.09
0.09
0.10
0.20
2.71%
0.68%
—
0.17
Dividend per sh¥
0.10
0.12
0.14
0.15
0.16
0.18
0.19
0.22
0.25
0.27
0.17
11.36%
11.49%
—
17.28
Div yield (avg)%
1.38
3.52
6.29
4.65
2.04
2.74
0.71
0.40
0.40
3.23
12.76
0.71
2.39
35
17.57
Payout ratio%
12.80
13.96
15.96
16.15
14.77
14.89
12.09
9.10
6.23
3.30
27.72
9.10
13.38
37
1.028
Shares (diluted)B
1.349
1.485
1.702
1.977
2.090
2.091
2.151
2.081
1.982
2.100
0.993
0.10%
4.52%
9
8.90
Buyback yield%
23.79
21.17
19.36
20.30
22.72
23.72
21.40
18.61
21.46
23.67
18.90
21.46
21.43
34
0.646
D/E ratiox
0.500
0.437
0.441
0.473
0.501
0.485
0.424
0.358
0.342
0.367
1.057
0.367
0.439
7
362.4
Enterprise value¥M
294.7
286.9
303.9
315.5
334.6
342.0
366.0
430.0
479.1
545.8
224.2
10.28%
8.17%
16
133.0
LT debt¥M
301.9
287.5
272.3
239.4
235.2
231.6
231.2
210.9
186.6
163.0
399.1
(7.07%)
(5.39%)
92
Revenue
¥418.6M
6.72%
1.00×
Cost of revenue
¥273.9M
6.47%
0.98×
Operating expenses
¥46.80M
7.46%
1.07×
Property and equipment
19.96%
Cash and investments
18.31%
Spread over hurdle
59.06%