5.654
Revenue¥M
14.63
15.77
16.84
18.44
20.12
21.99
24.48
27.17
30.04
32.28
6.113
9.91%
9.40%
13
27.97
Revenue growth%
9.27
11.75
12.29
12.04
14.86
14.49
11.68
12.88
10.98
13.05
21.43
12.88
12.17
74
24.61
Gross margin%
10.01
10.26
8.84
11.43
8.45
11.29
10.54
8.28
6.27
4.01
9.42
8.28
9.43
90
15.22
Operating margin%
28.20
28.69
29.53
32.39
33.39
32.20
30.08
29.80
30.09
31.99
25.77
30.09
30.08
24
14.38
Net margin%
8.76
11.15
13.47
15.74
17.99
15.08
12.93
15.47
14.57
15.57
21.62
15.08
14.82
60
20.31
P/E ratio (avg)x
42.58
40.76
43.94
47.18
50.48
56.87
66.60
68.97
77.86
88.35
21.18
68.97
53.67
79
27.49
EV/EBITx
25.45
24.72
25.00
25.30
26.50
30.14
29.27
28.04
30.53
34.91
25.54
30.14
27.27
29
3.39
FCF yield (avg)%
20.23
22.99
25.64
25.16
22.27
21.70
20.90
23.72
25.63
24.62
4.09
23.72
23.35
17
24.69
FCF margin%
11.75
13.62
12.21
11.80
11.77
12.51
9.56
10.02
11.07
9.45
7.37
10.02
11.76
79
1.110
FCF / Net incomex
1.238
1.458
1.666
1.959
2.007
1.964
2.324
2.605
3.102
3.267
0.952
2.605
1.985
92
24.11
ROIC%
22.86
22.50
21.08
18.97
21.02
19.37
21.08
22.22
24.60
24.99
11.54
22.22
21.65
38
2.99
Return on equity%
19.30
17.65
20.61
19.20
19.28
17.87
18.90
19.28
17.40
20.35
7.23
18.90
19.24
35
4.53
Return on assets%
6.02
4.20
2.38
5.05
6.45
3.56
1.98
4.68
4.73
3.17
28.14
3.56
4.44
79
0.01
EPS¥
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.01
4.35%
2.41%
—
20.67
EPS growth%
29.02
27.01
27.80
28.77
30.64
31.85
29.20
31.95
34.75
35.42
24.02
31.95
29.92
74
0.03
Bookvalue per sh¥
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.01
3.46%
3.83%
—
0.03
FCF per share¥
0.04
0.04
0.05
0.06
0.06
0.05
0.06
0.07
0.06
0.07
0.03
3.42%
6.71%
—
0.03
Dividend per sh¥
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.09
0.09
0.09
0.01
7.59%
7.21%
—
3.76
Div yield (avg)%
0.82
0.40
1.25
0.40
2.90
2.03
0.50
1.62
0.40
0.40
17.25
0.50
0.66
55
19.95
Payout ratio%
0.40
1.99
0.40
0.40
0.84
1.66
0.46
0.40
2.39
4.21
20.80
1.66
0.65
22
0.891
Shares (diluted)B
1.145
1.227
1.411
1.443
1.323
1.309
1.357
1.396
1.586
1.801
0.855
6.37%
5.96%
9
21.39
Buyback yield%
3.03
4.51
3.02
3.26
1.34
1.91
0.40
0.40
2.37
3.37
15.97
1.91
2.70
7
0.211
D/E ratiox
1.001
1.146
1.123
1.052
1.066
1.175
1.280
1.205
1.207
1.133
0.921
1.205
1.140
27
1.728
Enterprise value¥M
13.67
15.32
14.51
15.49
14.25
15.47
14.43
14.93
15.13
15.95
13.83
2.28%
0.92%
19
19.65
LT debt¥M
11.90
13.51
15.02
14.49
13.69
13.50
13.53
14.32
16.39
17.67
5.683
5.23%
5.05%
93
Revenue
¥32.28M
9.40%
1.00×
Cost of revenue
¥20.02M
9.19%
0.98×
Operating expenses
¥5.595M
10.32%
1.09×
Property and equipment
18.30%
Goodwill & intangibles
16.06%
Spread over hurdle
16.01%