17.92
Revenue¥M
18.68
19.94
21.55
23.38
24.77
26.83
28.43
29.96
32.70
35.24
20.00
7.30%
7.10%
70
19.60
Revenue growth%
36.85
39.66
42.53
43.93
43.61
44.26
43.70
42.61
44.57
45.10
15.99
44.26
43.65
51
8.37
Gross margin%
16.47
16.75
16.94
16.68
19.36
17.34
15.11
16.65
18.53
17.32
4.99
17.32
16.84
10
24.44
Operating margin%
12.48
11.69
9.29
6.32
5.52
4.69
3.76
5.25
2.53
5.49
27.61
4.69
5.51
84
5.27
Net margin%
2.49
3.39
4.70
6.66
5.18
4.61
2.51
5.22
4.52
2.50
12.64
4.52
4.57
47
17.96
P/E ratio (avg)x
28.27
30.56
29.49
31.37
34.22
32.21
33.18
35.87
33.41
32.76
27.14
33.18
32.48
76
14.38
EV/EBITx
25.34
26.53
29.35
27.66
25.64
26.61
27.38
24.73
26.95
25.83
16.44
26.61
26.57
72
27.89
FCF yield (avg)%
27.60
24.90
23.81
21.85
22.48
23.32
25.43
22.77
24.61
25.44
18.27
24.61
24.21
38
22.15
FCF margin%
15.24
17.77
17.98
16.65
15.12
17.67
18.41
19.37
19.75
17.64
12.10
18.41
17.72
24
0.815
FCF / Net incomex
0.292
0.283
0.309
0.304
0.338
0.347
0.394
0.386
0.395
0.423
0.322
0.394
0.342
81
6.45
ROIC%
8.87
6.43
6.11
4.90
7.85
10.80
8.57
5.90
5.46
4.44
19.59
5.90
6.27
40
28.29
Return on equity%
9.05
6.73
8.60
7.42
8.52
6.56
5.09
3.09
1.42
3.51
10.66
3.51
6.65
83
25.99
Return on assets%
27.36
25.52
24.56
25.73
24.35
21.62
22.52
24.79
24.74
27.72
11.37
24.74
24.77
66
0.01
EPS¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.57%
1.02%
—
3.29
EPS growth%
7.57
5.12
5.74
5.41
3.39
1.48
4.31
6.18
7.55
7.26
14.57
6.18
5.58
72
0.02
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.02
10.70%
7.47%
—
0.03
FCF per share¥
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.03
3.10%
1.52%
—
0.03
Dividend per sh¥
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
5.92%
9.64%
—
12.18
Div yield (avg)%
17.51
14.56
16.27
17.00
16.73
17.29
17.23
18.75
21.27
23.21
20.69
18.75
17.26
54
25.66
Payout ratio%
8.57
10.17
8.44
5.74
8.23
10.05
7.19
9.34
11.27
13.05
22.18
10.05
8.95
8
0.704
Shares (diluted)B
0.614
0.594
0.677
0.673
0.732
0.799
0.755
0.768
0.887
1.027
0.717
7.01%
5.50%
49
7.83
Buyback yield%
24.79
25.64
25.15
25.01
23.43
24.08
25.52
27.54
28.27
25.66
5.24
25.66
25.34
23
1.562
D/E ratiox
1.377
1.417
1.467
1.614
1.516
1.512
1.570
1.589
1.741
1.772
1.271
1.589
1.543
23
30.05
Enterprise value¥M
28.51
30.88
29.25
28.62
28.84
29.26
31.80
28.99
28.07
30.57
17.95
1.17%
(0.59%)
91
29.79
LT debt¥M
24.13
24.59
28.55
32.09
31.04
37.30
36.07
36.85
42.93
50.59
32.98
10.26%
9.28%
82
Revenue
¥35.24M
7.10%
1.00×
Cost of revenue
¥23.85M
7.00%
0.99×
Operating expenses
¥6.594M
8.17%
1.10×
Goodwill & intangibles
17.16%
Spread over hurdle
22.54%