103.4
Revenue¥M
335.1
341.0
342.3
338.2
345.0
337.1
333.2
327.5
334.7
334.7
106.4
(0.61%)
(0.17%)
50
2.69
Revenue growth%
28.47
28.64
26.60
25.24
24.71
23.64
22.97
24.68
24.64
25.88
27.46
24.64
24.98
40
2.81
Gross margin%
27.77
30.69
32.39
29.58
31.12
33.30
32.60
34.97
37.61
37.14
4.93
34.97
32.49
27
4.71
Operating margin%
30.52
27.86
27.10
25.41
26.60
26.10
28.05
26.61
26.22
25.74
4.17
26.22
26.60
88
6.04
Net margin%
7.97
10.84
8.98
6.30
6.73
4.00
4.31
6.96
7.35
9.31
23.32
6.96
7.16
87
9.057
P/E ratio (avg)x
20.05
19.35
19.62
19.39
18.72
19.78
23.00
24.89
25.45
29.33
17.79
24.89
19.91
43
25.29
EV/EBITx
27.45
27.37
24.39
25.93
27.71
26.29
22.58
20.27
20.76
20.19
21.34
20.76
25.16
57
15.39
FCF yield (avg)%
18.02
18.73
17.99
18.47
18.84
15.91
17.60
18.78
16.22
15.15
12.34
16.22
18.01
66
21.83
FCF margin%
3.60
1.83
1.46
0.40
1.19
4.09
2.47
3.27
3.02
5.72
23.40
3.27
2.74
67
0.662
FCF / Net incomex
0.371
0.394
0.395
0.415
0.469
0.522
0.519
0.547
0.616
0.680
0.881
0.547
0.494
89
9.81
ROIC%
21.92
19.32
19.80
22.59
20.61
22.45
23.67
22.12
20.12
19.48
16.06
22.12
21.26
61
11.62
Return on equity%
13.29
14.66
15.89
18.12
17.32
17.30
16.27
16.44
16.70
18.36
18.95
16.70
16.57
40
16.48
Return on assets%
7.12
4.70
6.18
5.36
8.25
8.71
5.73
3.87
2.59
1.64
24.68
3.87
5.55
36
0.02
EPS¥
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.02
6.10%
6.80%
—
16.88
EPS growth%
13.26
14.37
14.81
14.33
12.75
12.70
11.32
12.96
14.85
12.64
8.01
12.70
13.11
50
0.02
Bookvalue per sh¥
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.02
4.29%
7.12%
—
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
0.02
(6.98%)
(4.29%)
—
0.01
Dividend per sh¥
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.01
6.79%
7.78%
—
15.26
Div yield (avg)%
18.18
18.62
18.80
19.68
20.04
21.23
19.34
20.37
18.16
20.68
19.78
20.37
19.51
24
14.75
Payout ratio%
26.59
26.09
27.78
29.49
30.26
30.27
32.94
33.60
32.53
29.73
24.38
32.53
29.99
70
5.119
Shares (diluted)B
7.768
8.502
9.899
9.301
9.268
10.04
11.10
12.34
13.14
15.03
5.136
10.16%
8.40%
58
5.83
Buyback yield%
12.30
10.40
8.49
9.04
7.00
6.07
4.18
5.60
5.87
3.10
25.55
5.60
6.53
79
0.395
D/E ratiox
0.833
0.790
0.829
0.826
0.856
0.815
0.904
0.868
0.844
0.889
0.247
0.868
0.838
60
120.1
Enterprise value¥M
224.0
240.5
239.7
257.4
273.5
276.9
251.1
212.7
211.5
222.1
131.5
(4.08%)
(0.40%)
73
76.66
LT debt¥M
156.2
140.4
134.4
118.9
119.4
104.2
95.25
83.48
75.48
74.47
222.7
(9.00%)
(8.45%)
22
Revenue
¥334.7M
(0.17%)
1.00×
Cost of revenue
¥175.6M
(0.30%)
0.99×
Operating expenses
¥53.83M
(0.09%)
1.01×
Property and equipment
18.09%
Spread over hurdle
22.77%