14.09
Revenue¥M
25.70
26.89
28.65
30.15
32.75
34.88
36.47
38.36
41.57
44.63
15.55
6.38%
6.14%
90
28.40
Revenue growth%
28.53
27.18
25.33
28.20
28.82
26.84
29.03
26.24
24.75
22.54
2.07
26.24
27.01
74
8.40
Gross margin%
11.73
11.76
9.16
10.54
9.63
12.24
12.44
12.02
14.82
12.75
26.83
12.44
11.89
11
21.40
Operating margin%
25.06
27.51
24.93
24.13
25.90
25.34
27.11
29.82
31.58
32.73
16.41
29.82
26.51
12
19.69
Net margin%
2.72
1.40
1.35
3.46
5.39
7.81
8.15
7.12
6.12
7.53
9.18
7.53
5.76
33
11.09
P/E ratio (avg)x
39.69
40.34
46.98
46.07
44.52
50.23
49.33
49.77
51.51
51.54
7.821
50.23
48.15
50
23.48
EV/EBITx
22.84
22.33
22.32
20.47
21.68
23.39
23.59
21.67
23.05
24.90
11.30
23.39
22.58
41
24.12
FCF yield (avg)%
21.97
23.23
25.67
25.28
24.48
24.39
25.51
25.53
25.04
23.28
22.81
25.04
24.76
55
25.09
FCF margin%
27.24
29.65
28.82
28.14
30.14
27.51
28.90
26.50
25.41
27.52
20.18
27.51
27.83
23
0.716
FCF / Net incomex
0.691
0.685
0.685
0.761
0.873
0.972
0.988
1.086
1.122
1.248
0.634
1.086
0.923
68
25.79
ROIC%
34.69
34.21
35.79
33.88
34.27
37.20
37.11
37.78
40.62
39.85
29.41
37.78
36.45
48
23.28
Return on equity%
11.08
9.87
9.50
10.06
11.63
14.62
17.04
19.07
19.20
18.79
19.01
18.79
13.13
22
7.87
Return on assets%
11.38
10.84
8.25
8.96
7.47
9.29
9.22
11.48
14.15
13.89
7.96
11.48
10.06
75
—
EPS¥
—
—
—
—
—
—
—
—
—
—
—
(6.09%)
(6.35%)
—
16.65
EPS growth%
2.82
5.01
7.57
10.10
11.18
13.88
11.01
12.33
11.45
11.59
25.05
11.59
11.09
25
—
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.35%
6.31%
—
—
FCF per share¥
—
—
—
—
—
—
—
—
—
—
—
(3.69%)
(0.50%)
—
—
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.11%
7.40%
—
13.53
Div yield (avg)%
30.23
30.56
30.03
27.06
24.79
22.19
23.82
25.87
25.73
23.02
27.31
23.82
25.80
14
24.60
Payout ratio%
9.93
9.87
7.50
10.38
11.52
9.03
10.06
12.95
13.68
12.71
28.56
12.71
10.22
79
7.226
Shares (diluted)B
5.483
5.814
5.363
5.927
5.469
5.952
5.445
5.530
5.780
6.286
6.819
2.82%
0.98%
9
18.47
Buyback yield%
5.74
6.35
7.54
4.61
2.80
2.02
0.55
0.71
0.40
2.84
18.10
0.71
2.82
18
0.780
D/E ratiox
1.972
2.149
2.471
2.734
3.140
3.185
3.716
4.098
4.604
5.149
0.837
4.098
3.163
45
53.13
Enterprise value¥M
34.18
32.98
32.64
36.90
41.14
46.92
49.50
48.79
49.21
49.97
5.003
3.97%
3.84%
73
16.03
LT debt¥M
28.15
32.56
31.68
31.90
36.52
36.93
38.77
38.06
43.57
42.53
40.98
3.09%
3.68%
18
Revenue
¥44.63M
6.14%
1.00×
Cost of revenue
¥27.26M
6.38%
1.02×
Operating expenses
¥7.550M
5.19%
0.91×
Goodwill & intangibles
18.32%
Property and equipment
17.67%