102.1
Revenue¥M
78.11
82.92
89.38
97.96
105.8
116.4
127.3
137.0
151.3
164.8
108.6
9.25%
8.55%
15
26.37
Revenue growth%
10.51
9.90
10.45
7.65
8.13
5.15
2.46
3.03
3.14
0.63
12.39
3.03
6.40
27
5.35
Gross margin%
0.40
2.89
3.13
1.72
0.80
2.97
1.40
1.13
0.40
2.62
15.85
1.40
1.56
9
5.13
Operating margin%
17.81
17.89
19.72
21.86
24.05
24.53
22.05
20.09
19.43
20.19
9.38
20.19
20.14
75
10.92
Net margin%
14.26
17.02
15.59
13.04
14.35
15.61
16.81
17.66
15.30
15.55
11.44
15.61
15.57
8
11.58
P/E ratio (avg)x
33.78
32.34
27.57
24.48
21.24
20.61
18.40
19.53
18.16
16.89
32.06
18.40
20.93
44
15.31
EV/EBITx
25.12
26.64
27.91
26.52
25.15
22.78
23.68
22.93
22.93
23.00
21.19
22.93
24.40
51
7.17
FCF yield (avg)%
19.81
16.92
18.84
19.84
20.61
22.47
19.97
22.88
25.73
27.11
22.34
22.88
20.29
82
14.66
FCF margin%
8.18
8.75
7.76
7.98
9.61
7.42
9.14
10.16
11.14
11.63
29.31
10.16
8.94
45
0.569
FCF / Net incomex
1.346
1.332
1.498
1.495
1.514
1.626
1.691
1.756
1.875
2.121
1.793
1.756
1.570
41
21.75
ROIC%
18.26
15.32
12.70
10.38
8.43
6.54
7.40
9.68
8.21
7.65
10.51
7.65
9.06
19
14.22
Return on equity%
15.52
12.68
14.51
15.20
17.82
20.74
18.50
16.12
17.26
15.22
13.68
17.26
15.82
10
28.98
Return on assets%
16.02
13.91
16.62
19.35
20.41
18.91
20.07
19.53
22.26
24.16
15.78
20.07
19.44
87
0.05
EPS¥
0.06
0.06
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.07
0.05
0.32%
2.72%
—
7.16
EPS growth%
15.54
16.38
16.56
18.49
19.28
17.25
17.63
15.29
15.88
13.37
14.87
15.88
16.47
43
0.18
Bookvalue per sh¥
0.18
0.17
0.17
0.19
0.18
0.17
0.17
0.16
0.18
0.18
0.11
(0.15%)
0.75%
—
0.07
FCF per share¥
0.10
0.10
0.10
0.08
0.08
0.08
0.07
0.07
0.06
0.06
0.21
(6.02%)
(5.37%)
—
0.15
Dividend per sh¥
0.13
0.16
0.16
0.17
0.20
0.20
0.20
0.22
0.25
0.28
0.12
6.96%
9.41%
—
10.51
Div yield (avg)%
10.95
12.96
15.88
17.25
14.26
14.00
11.30
12.63
9.65
7.11
21.54
11.30
12.79
73
11.86
Payout ratio%
19.73
20.27
20.64
23.53
21.74
22.82
25.43
25.95
25.28
27.68
15.87
25.43
23.18
21
398.5
Shares (diluted)M
352.0
343.4
341.5
376.7
396.4
368.8
364.9
385.9
392.6
389.3
398.1
(0.36%)
(0.25%)
31
6.79
Buyback yield%
26.37
25.63
24.35
21.56
24.07
26.06
25.11
26.28
25.87
25.15
12.74
25.87
25.39
26
0.580
D/E ratiox
1.102
1.063
1.025
0.976
1.061
1.024
1.043
1.080
1.161
1.082
1.181
1.080
1.062
62
130.6
Enterprise value¥M
128.9
133.9
157.4
173.0
189.1
209.1
200.9
233.9
253.7
255.3
87.91
6.18%
7.45%
88
55.80
LT debt¥M
53.13
56.39
57.93
53.76
57.65
64.15
66.20
63.50
58.69
55.15
18.03
(0.88%)
(0.36%)
44
Revenue
¥164.8M
8.55%
1.00×
Cost of revenue
¥81.31M
8.52%
1.00×
Operating expenses
¥34.39M
8.66%
1.01×