25.40
Revenue¥M
44.95
47.24
49.39
52.57
54.82
58.69
61.87
65.70
70.62
72.78
26.89
5.83%
5.62%
79
19.54
Revenue growth%
27.09
29.67
27.69
27.07
28.29
26.51
23.85
22.21
19.58
21.60
19.85
22.21
26.79
53
3.75
Gross margin%
21.80
22.80
21.65
20.54
23.53
25.56
23.99
25.73
24.58
23.43
19.13
24.58
23.48
57
18.62
Operating margin%
27.28
24.72
27.52
30.41
29.95
28.92
28.82
28.10
26.12
25.39
5.66
28.10
27.81
90
22.92
Net margin%
17.72
18.26
20.14
18.17
15.24
14.91
17.59
16.99
18.62
16.08
7.16
16.99
17.65
40
23.92
P/E ratio (avg)x
22.12
20.89
23.96
23.46
22.49
20.87
21.65
24.22
27.65
28.22
29.63
24.22
22.97
58
17.18
EV/EBITx
11.94
10.91
11.53
11.84
11.89
10.65
10.57
11.42
11.05
10.62
18.40
10.65
11.23
13
18.63
FCF yield (avg)%
14.64
17.52
18.54
17.60
19.91
22.81
20.60
21.77
20.57
23.04
24.72
21.77
20.24
11
14.16
FCF margin%
16.79
18.93
17.78
19.45
16.95
14.67
14.22
16.45
16.45
18.27
22.63
16.45
16.87
20
0.471
FCF / Net incomex
0.180
0.180
0.177
0.197
0.193
0.205
0.221
0.224
0.242
0.255
1.720
0.224
0.201
56
22.70
ROIC%
16.10
13.38
11.61
10.02
7.07
7.09
8.86
6.31
8.39
9.31
18.91
8.39
9.09
80
7.18
Return on equity%
3.37
5.33
7.70
8.97
11.03
8.94
9.99
11.45
9.50
9.99
27.89
9.99
9.24
58
13.72
Return on assets%
11.64
9.99
8.62
9.62
8.20
6.12
7.56
8.87
6.68
6.62
18.04
6.68
8.41
10
0.02
EPS¥
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(0.88%)
(5.08%)
—
24.90
EPS growth%
11.05
10.11
11.77
10.69
9.58
9.48
7.46
7.44
8.85
8.64
5.06
8.64
9.53
77
0.06
Bookvalue per sh¥
0.08
0.09
0.10
0.11
0.13
0.13
0.16
0.17
0.18
0.19
0.04
8.14%
10.37%
—
0.07
FCF per share¥
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
5.00%
5.52%
—
0.07
Dividend per sh¥
0.07
0.07
0.07
0.08
0.09
0.10
0.10
0.10
0.12
0.11
0.04
4.65%
5.92%
—
2.41
Div yield (avg)%
9.99
11.90
13.00
14.62
15.00
13.54
16.26
16.69
16.35
16.33
16.66
16.33
14.81
77
5.35
Payout ratio%
2.24
1.22
0.40
0.40
1.77
0.40
0.40
0.40
0.62
0.40
26.55
0.40
0.40
95
1.481
Shares (diluted)B
2.357
2.398
2.747
3.322
3.315
3.661
4.274
4.534
5.489
5.453
1.497
10.47%
8.69%
24
13.56
Buyback yield%
19.10
21.32
21.13
21.36
20.23
20.46
21.49
21.58
19.03
21.78
6.80
21.49
21.22
49
0.377
D/E ratiox
1.680
1.624
1.609
1.628
1.584
1.630
1.897
1.947
2.225
2.240
1.485
1.947
1.655
67
93.77
Enterprise value¥M
94.22
97.81
93.48
92.00
102.4
95.12
89.34
86.02
90.63
101.9
99.47
(0.09%)
0.66%
24
98.42
LT debt¥M
46.04
47.97
45.56
41.14
37.11
32.13
28.18
28.47
28.42
25.24
35.36
(7.42%)
(5.97%)
50
Revenue
¥72.78M
5.62%
1.00×
Cost of revenue
¥44.12M
5.15%
0.96×
Operating expenses
¥9.218M
6.78%
1.12×
Goodwill & intangibles
17.64%
Property and equipment
16.66%
Spread over hurdle
91.81%