25.83
Revenue¥M
68.86
70.58
73.70
75.92
78.31
83.51
86.05
88.44
93.94
96.92
26.65
4.36%
3.99%
26
15.58
Revenue growth%
27.50
29.45
27.26
24.52
27.35
30.12
31.56
33.18
34.06
31.78
18.04
31.78
29.79
51
12.66
Gross margin%
5.11
2.90
1.61
0.40
0.40
1.84
0.81
0.65
0.67
2.52
26.06
0.81
1.21
31
18.63
Operating margin%
13.50
12.87
12.97
12.98
12.54
15.07
12.84
15.26
17.89
17.25
26.72
15.26
13.24
76
14.94
Net margin%
12.77
9.98
8.30
6.23
5.63
5.61
7.68
8.63
7.81
4.83
6.96
7.68
7.75
72
19.56
P/E ratio (avg)x
27.62
28.24
30.29
30.83
30.58
32.91
34.76
34.44
38.97
39.48
6.946
34.76
31.87
28
25.97
EV/EBITx
46.52
50.57
47.97
53.12
59.59
62.16
65.54
65.96
67.74
74.94
23.86
65.96
60.87
88
2.69
FCF yield (avg)%
14.83
13.55
15.32
18.29
18.83
15.87
13.48
13.29
12.04
13.96
22.62
13.48
14.39
43
26.67
FCF margin%
33.65
33.21
32.94
32.35
31.05
31.08
30.54
27.72
28.78
31.34
7.56
30.54
31.21
16
1.188
FCF / Net incomex
0.287
0.278
0.254
0.259
0.287
0.304
0.289
0.321
0.298
0.294
1.086
0.298
0.288
18
6.90
ROIC%
10.26
11.26
9.95
8.23
11.09
10.85
10.68
13.35
14.10
15.52
12.05
13.35
10.97
35
19.88
Return on equity%
24.68
25.05
26.65
27.19
29.62
27.10
26.26
26.07
26.83
25.20
15.58
26.26
26.46
43
2.75
Return on assets%
13.08
15.75
17.36
19.27
20.25
20.28
17.76
19.19
18.31
17.15
18.66
18.31
18.03
86
0.02
EPS¥
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
4.49%
4.72%
—
15.51
EPS growth%
25.98
24.85
25.83
26.63
26.25
28.61
27.98
26.22
25.55
28.18
4.59
27.98
26.24
48
0.04
Bookvalue per sh¥
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.07
0.07
0.02
8.12%
9.95%
—
0.02
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.03
0.03
0.02
16.27%
11.63%
—
0.03
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
5.10%
2.29%
—
4.60
Div yield (avg)%
25.09
25.38
24.06
24.86
27.42
24.73
21.88
19.47
18.99
18.88
18.95
19.47
24.39
34
6.11
Payout ratio%
6.26
5.51
3.32
0.94
0.62
0.40
0.40
0.40
2.37
1.58
19.79
0.40
1.26
88
0.997
Shares (diluted)B
0.932
0.831
0.911
0.840
0.760
0.669
0.652
0.583
0.574
0.591
1.005
(4.91%)
(4.42%)
83
20.81
Buyback yield%
7.06
4.31
4.52
4.52
4.21
4.39
7.17
6.96
5.37
2.84
29.85
5.37
4.52
18
1.456
D/E ratiox
1.163
1.058
1.011
1.023
0.910
0.978
1.060
1.069
1.135
1.196
1.085
1.069
1.059
38
115.6
Enterprise value¥M
207.8
213.4
245.4
276.7
313.9
369.1
440.8
522.1
582.3
617.8
91.82
14.50%
11.51%
49
60.52
LT debt¥M
47.45
50.04
42.72
45.97
46.43
42.32
42.16
39.11
39.15
38.16
67.31
(3.85%)
(3.38%)
61
Revenue
¥96.92M
3.99%
1.00×
Cost of revenue
¥67.84M
3.99%
1.00×
Operating expenses
¥17.34M
4.06%
1.01×
Property and equipment
17.96%
Spread over hurdle
15.72%