77.05
Revenue¥M
346.8
373.4
411.1
449.1
480.9
514.6
550.6
605.4
655.8
713.3
81.91
8.20%
8.28%
47
7.68
Revenue growth%
22.62
22.74
20.85
18.31
18.77
17.32
17.98
15.77
18.26
17.49
27.63
17.49
18.28
19
28.14
Gross margin%
27.86
26.62
24.24
26.33
26.13
26.27
28.89
30.73
32.47
34.66
7.64
30.73
27.24
42
25.71
Operating margin%
2.89
2.35
2.85
1.22
0.40
2.94
1.18
1.28
4.24
2.47
27.84
2.47
2.41
53
18.05
Net margin%
14.63
14.50
17.39
18.88
18.44
20.13
19.57
18.67
20.45
22.02
29.23
20.13
18.78
72
22.29
P/E ratio (avg)x
17.28
17.77
15.27
15.67
13.52
12.27
11.48
12.01
11.29
10.07
20.00
11.48
12.89
68
32.31
EV/EBITx
10.90
12.32
14.23
15.08
15.20
14.75
14.78
15.61
17.60
16.64
6.865
15.61
14.93
50
23.19
FCF yield (avg)%
21.01
21.41
21.05
21.41
21.50
18.57
17.83
17.41
14.93
15.14
12.85
17.41
19.79
54
20.04
FCF margin%
9.25
7.40
9.20
8.92
7.77
6.25
3.40
1.94
2.06
0.40
4.56
2.06
6.83
6
0.309
FCF / Net incomex
2.080
2.164
2.202
2.347
2.265
2.528
2.466
2.583
2.935
2.973
1.057
2.583
2.406
31
18.88
ROIC%
15.28
15.04
16.58
17.99
16.00
15.34
18.30
19.90
18.29
17.21
16.16
18.29
16.90
35
27.57
Return on equity%
7.37
6.95
8.17
7.24
6.06
4.88
4.57
6.85
8.25
8.36
20.49
6.85
7.09
87
9.95
Return on assets%
10.56
12.69
12.76
10.17
10.47
8.70
10.79
9.66
7.17
7.28
2.55
8.70
10.32
64
0.56
EPS¥
0.12
0.11
0.09
0.10
0.10
0.10
0.10
0.09
0.08
0.08
0.57
(4.79%)
(4.57%)
—
26.65
EPS growth%
18.71
18.49
20.16
17.98
16.68
14.28
13.93
12.77
10.10
11.16
27.21
12.77
15.48
83
0.49
Bookvalue per sh¥
0.63
0.62
0.57
0.53
0.48
0.44
0.41
0.38
0.35
0.35
0.51
(6.30%)
(5.29%)
—
0.35
FCF per share¥
0.38
0.42
0.47
0.46
0.44
0.47
0.49
0.57
0.58
0.69
0.30
9.52%
7.46%
—
0.39
Dividend per sh¥
0.08
0.08
0.08
0.07
0.08
0.08
0.09
0.09
0.09
0.09
0.59
2.89%
1.61%
—
24.20
Div yield (avg)%
2.27
2.28
4.28
3.74
3.75
3.53
4.78
3.81
5.40
3.08
26.14
3.81
3.75
7
28.48
Payout ratio%
27.16
25.93
26.58
24.65
25.53
25.89
24.89
22.95
25.52
28.33
25.54
25.52
25.71
35
0.567
Shares (diluted)B
0.738
0.831
0.954
1.102
1.228
1.403
1.629
1.926
2.109
2.417
0.592
14.50%
13.40%
19
19.60
Buyback yield%
32.13
29.63
28.65
30.13
28.61
27.17
29.56
28.57
31.00
30.69
29.36
29.56
29.60
76
1.334
D/E ratiox
1.470
1.443
1.485
1.618
1.836
2.084
2.114
2.163
2.145
2.250
0.324
2.145
1.960
14
378.2
Enterprise value¥M
348.9
356.5
378.3
391.6
367.7
375.0
385.5
350.6
367.5
403.7
147.6
1.89%
2.55%
35
0.292
LT debt¥B
0.522
0.517
0.512
0.590
0.662
0.757
0.850
0.983
1.052
1.068
0.377
10.04%
7.87%
26
Revenue
¥713.3M
8.28%
1.00×
Cost of revenue
¥429.9M
8.46%
1.02×
Operating expenses
¥139.6M
8.11%
0.98×