46.91
Revenue¥M
59.99
62.56
64.49
67.53
69.39
71.12
73.92
75.85
79.92
81.30
52.18
3.22%
3.39%
17
26.23
Revenue growth%
17.97
16.21
16.25
18.80
16.53
16.03
17.83
16.50
16.39
13.58
3.93
16.39
16.44
41
28.17
Gross margin%
9.79
12.37
10.95
10.37
11.26
12.19
15.12
15.07
15.50
13.05
7.33
15.07
12.28
82
8.41
Operating margin%
14.48
12.96
12.82
10.19
11.15
11.23
12.83
11.48
10.22
8.05
7.88
11.23
11.36
13
28.17
Net margin%
14.54
11.90
8.95
11.52
11.60
14.06
12.94
10.34
7.41
8.50
17.62
10.34
11.56
93
14.21
P/E ratio (avg)x
25.03
25.84
25.08
24.14
20.84
21.57
20.65
20.94
18.45
19.20
33.25
20.65
21.26
45
34.34
EV/EBITx
8.819
9.590
10.63
11.77
12.16
12.76
12.42
11.78
11.33
11.53
7.512
11.78
11.65
57
6.86
FCF yield (avg)%
17.26
15.51
18.37
18.08
17.76
16.27
16.82
19.79
20.39
22.70
25.68
19.79
17.92
31
28.34
FCF margin%
16.15
13.97
13.60
14.94
12.35
12.62
10.89
11.08
11.39
13.44
6.58
11.39
13.03
24
0.930
FCF / Net incomex
1.758
1.651
1.407
1.419
1.474
1.278
1.358
1.311
1.206
1.232
0.663
1.278
1.382
39
24.28
ROIC%
19.38
19.09
16.26
14.88
13.09
13.32
11.12
12.85
13.23
10.23
28.11
12.85
13.27
19
23.32
Return on equity%
25.77
25.22
26.02
23.32
26.04
28.14
28.05
27.21
25.91
28.10
23.10
28.05
26.03
56
26.39
Return on assets%
10.17
8.72
6.12
8.39
8.49
9.17
10.69
9.04
9.62
10.62
12.52
9.62
9.11
25
0.22
EPS¥
0.28
0.32
0.33
0.37
0.37
0.43
0.46
0.53
0.55
0.53
0.23
7.80%
8.08%
—
7.71
EPS growth%
6.74
8.34
5.71
8.66
10.30
13.29
15.52
16.32
15.70
17.12
26.56
15.70
11.79
91
0.14
Bookvalue per sh¥
0.14
0.16
0.16
0.18
0.18
0.17
0.17
0.20
0.21
0.20
0.13
2.47%
4.52%
—
0.26
FCF per share¥
0.08
0.09
0.10
0.10
0.12
0.12
0.12
0.12
0.12
0.13
0.07
1.56%
4.99%
—
0.17
Dividend per sh¥
0.07
0.08
0.08
0.07
0.07
0.07
0.06
0.07
0.07
0.07
0.23
0.68%
0.37%
—
29.76
Div yield (avg)%
12.83
12.20
9.67
9.49
12.04
10.63
10.70
12.32
14.87
13.17
15.77
12.32
12.12
74
19.44
Payout ratio%
9.90
11.21
12.72
12.63
10.31
9.10
6.75
8.97
10.07
10.37
12.63
9.10
10.19
12
219.1
Shares (diluted)M
329.8
332.6
386.8
447.8
477.0
479.0
471.7
554.8
539.7
531.1
209.6
2.17%
6.80%
73
4.72
Buyback yield%
0.40
2.05
0.40
0.88
1.00
1.81
4.50
5.89
8.25
8.19
21.08
5.89
1.93
41
1.282
D/E ratiox
1.719
1.840
2.128
2.193
2.427
2.467
2.708
3.024
2.937
2.949
1.291
2.937
2.447
87
4.159
Enterprise value¥M
46.50
44.95
45.72
51.28
46.87
44.23
50.34
55.70
52.44
54.92
33.36
3.22%
1.46%
86
22.06
LT debt¥M
60.12
66.49
75.08
73.51
78.07
77.57
77.92
75.10
70.84
68.85
17.52
(2.48%)
1.60%
51
Revenue
¥81.30M
3.39%
1.00×
Cost of revenue
¥55.88M
3.33%
0.99×
Operating expenses
¥9.801M
3.65%
1.02×
Spread over hurdle
(0.93%)