217.2
Revenue¥M
158.9
170.7
182.6
202.0
215.2
239.2
265.5
282.7
314.3
338.5
240.6
9.48%
8.63%
37
5.67
Revenue growth%
18.59
19.40
18.49
19.16
19.78
19.96
22.12
19.32
18.23
17.21
28.96
19.32
19.24
10
26.91
Gross margin%
2.83
0.95
2.75
2.97
1.79
4.73
5.25
5.98
5.89
4.08
7.12
5.25
3.52
46
12.61
Operating margin%
28.28
27.82
30.33
32.68
33.13
34.65
36.06
37.88
40.16
37.59
2.46
37.59
33.89
31
3.55
Net margin%
23.82
22.54
22.80
23.37
25.87
26.60
28.02
26.47
25.05
22.06
29.92
26.47
24.43
6
30.46
P/E ratio (avg)x
17.62
17.72
19.29
22.30
21.43
20.00
21.95
23.11
26.31
28.48
6.990
23.11
21.69
27
25.40
EV/EBITx
22.93
24.49
28.98
31.43
37.06
38.20
43.48
49.38
58.09
69.05
7.023
49.38
37.63
60
5.03
FCF yield (avg)%
14.57
15.24
15.64
15.55
18.48
21.12
19.91
17.21
17.70
16.32
14.68
17.70
16.76
94
5.24
FCF margin%
3.35
5.30
8.30
7.65
10.48
12.84
10.03
12.00
14.16
16.15
6.03
12.84
10.25
94
0.804
FCF / Net incomex
2.149
2.149
2.452
2.797
3.218
3.216
3.753
3.905
4.440
5.023
0.132
3.905
3.217
77
16.86
ROIC%
22.80
25.30
25.02
25.05
25.13
23.16
22.39
23.23
24.71
26.66
26.45
23.23
24.86
82
4.92
Return on equity%
26.62
25.28
24.84
23.08
21.64
19.54
21.20
18.43
18.49
20.55
2.63
19.54
21.42
34
29.50
Return on assets%
3.29
3.72
3.94
6.40
3.92
1.82
1.05
3.05
5.33
6.70
4.13
3.05
3.82
87
0.05
EPS¥
0.07
0.07
0.08
0.09
0.09
0.10
0.10
0.10
0.11
0.11
0.06
2.70%
5.31%
—
18.98
EPS growth%
19.11
20.93
20.29
20.00
18.42
21.07
20.72
22.33
25.05
26.13
14.51
22.33
20.82
94
0.03
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.04
(4.68%)
(3.08%)
—
0.02
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(3.95%)
(2.64%)
—
0.04
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.14%
1.78%
—
27.48
Div yield (avg)%
15.43
15.47
17.51
19.76
18.47
18.87
17.56
18.48
21.03
19.38
27.61
18.87
18.47
51
11.21
Payout ratio%
16.07
15.27
14.01
16.39
13.87
16.37
18.33
16.49
19.35
21.10
20.53
18.33
16.38
67
3.280
Shares (diluted)B
4.068
4.325
4.922
4.954
5.584
5.607
5.600
5.748
5.422
5.971
3.229
1.35%
5.03%
63
12.09
Buyback yield%
27.43
25.39
25.86
26.90
29.37
28.90
27.05
27.06
24.29
26.44
25.01
27.05
26.97
64
1.588
D/E ratiox
2.104
2.508
2.878
3.064
3.257
3.317
3.528
3.734
4.449
5.141
1.191
3.734
3.287
83
0.170
Enterprise value¥B
0.541
0.621
0.669
0.784
0.864
0.961
0.975
1.161
1.237
1.427
0.031
10.57%
12.16%
22
370.2
LT debt¥M
86.77
102.7
108.1
126.0
119.7
121.0
138.9
159.9
167.2
187.2
123.8
9.36%
9.58%
19
Revenue
¥338.5M
8.63%
1.00×
Cost of revenue
¥210.7M
8.84%
1.02×
Operating expenses
¥75.87M
8.57%
0.99×
Cash and investments
21.29%
Spread over hurdle
49.08%