6.920
Revenue¥M
29.84
30.64
32.01
33.42
34.40
36.20
37.58
39.63
41.33
42.36
7.586
4.25%
3.94%
34
11.63
Revenue growth%
1.60
0.40
0.40
0.41
2.84
1.29
0.40
0.40
0.40
0.40
25.36
0.40
0.40
42
6.84
Gross margin%
7.82
5.72
7.90
9.28
10.61
8.29
8.79
6.90
9.73
10.50
15.80
8.79
8.54
84
8.16
Operating margin%
25.75
23.63
23.50
24.83
25.66
25.51
26.87
28.48
28.34
30.97
11.57
28.34
25.71
56
2.31
Net margin%
22.68
20.72
21.44
21.59
19.78
16.95
13.99
13.87
15.88
13.68
7.72
13.99
18.36
15
7.434
P/E ratio (avg)x
38.71
40.49
44.59
42.83
39.81
37.94
39.09
43.54
47.04
48.40
17.25
43.54
41.66
83
22.98
EV/EBITx
32.45
29.57
31.60
32.25
28.33
25.56
27.96
25.00
26.12
23.99
21.41
25.56
28.14
81
28.79
FCF yield (avg)%
24.79
26.34
25.97
27.63
29.33
27.91
29.82
29.54
27.83
29.80
2.88
29.54
27.87
41
19.25
FCF margin%
27.32
26.35
26.05
25.40
24.41
21.49
20.62
20.73
23.69
26.53
6.78
21.49
24.91
82
0.478
FCF / Net incomex
0.619
0.698
0.743
0.802
0.924
0.881
0.813
0.930
1.010
1.004
1.086
0.930
0.847
84
5.42
ROIC%
6.72
9.59
7.51
4.90
6.44
8.86
11.48
12.58
15.03
17.50
22.06
12.58
9.23
58
18.86
Return on equity%
21.73
23.93
22.50
22.81
23.00
21.48
20.80
20.15
19.09
21.95
21.57
20.80
21.84
73
13.35
Return on assets%
13.41
14.63
16.80
18.34
17.95
17.19
17.93
18.70
15.86
18.70
8.91
17.93
17.56
6
0.05
EPS¥
0.06
0.06
0.06
0.06
0.06
0.07
0.09
0.10
0.11
0.13
0.05
15.47%
9.83%
—
28.72
EPS growth%
21.77
23.57
26.39
28.68
31.57
32.56
31.58
33.00
31.89
31.75
14.34
31.89
31.58
24
0.02
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.04
6.51%
7.40%
—
0.01
FCF per share¥
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.02
7.58%
7.26%
—
0.04
Dividend per sh¥
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.03
3.02%
3.06%
—
10.80
Div yield (avg)%
27.74
30.40
29.26
31.53
29.37
31.15
29.81
28.53
29.45
27.75
22.79
29.45
29.41
53
6.52
Payout ratio%
1.88
4.22
4.66
7.00
6.56
6.47
4.38
4.55
6.49
9.47
13.15
6.47
5.57
11
1.143
Shares (diluted)B
1.307
1.340
1.451
1.543
1.710
1.581
1.686
1.851
1.683
1.829
1.147
1.36%
2.51%
54
23.92
Buyback yield%
12.88
13.35
14.48
12.89
13.25
11.47
13.25
13.34
12.86
11.22
4.37
12.86
13.07
75
1.081
D/E ratiox
0.338
0.344
0.374
0.417
0.477
0.545
0.599
0.712
0.689
0.664
1.666
0.664
0.511
73
32.17
Enterprise value¥M
52.83
59.46
55.06
55.13
60.56
62.28
69.58
64.71
62.43
56.99
9.748
(1.21%)
2.08%
60
41.58
LT debt¥M
47.91
45.64
47.14
51.75
52.22
51.99
54.08
56.58
61.15
61.92
10.43
3.47%
2.52%
22
Revenue
¥42.36M
3.94%
1.00×
Cost of revenue
¥26.68M
3.98%
1.00×
Operating expenses
¥8.470M
3.98%
1.00×
Property and equipment
16.72%
Spread over hurdle
10.72%