22.53
Revenue¥M
47.13
48.82
49.32
49.72
50.05
51.81
53.03
53.54
56.40
58.72
23.09
3.24%
2.31%
46
10.64
Revenue growth%
18.88
18.70
15.91
18.63
19.28
20.66
17.67
15.43
15.14
13.32
7.75
15.43
18.15
19
4.06
Gross margin%
16.93
18.47
17.39
16.04
17.14
17.48
17.68
17.71
15.83
13.19
12.43
17.48
17.27
31
18.98
Operating margin%
21.80
22.66
24.79
24.52
24.53
25.61
27.98
26.04
25.67
26.73
13.80
26.04
25.20
25
5.54
Net margin%
14.31
12.60
11.00
10.29
12.51
10.24
10.35
10.57
10.51
9.03
11.59
10.35
10.54
55
37.70
P/E ratio (avg)x
26.70
30.48
31.09
33.68
33.41
37.33
36.21
33.59
32.42
33.93
33.68
33.93
33.50
12
32.33
EV/EBITx
36.96
44.60
47.12
52.20
51.64
59.73
70.50
78.48
84.98
83.85
32.33
78.48
55.96
39
15.46
FCF yield (avg)%
25.26
23.75
22.43
24.86
23.53
21.60
21.90
20.37
22.15
23.27
27.76
21.90
22.85
60
6.02
FCF margin%
22.81
20.81
22.30
22.47
19.53
20.41
22.88
24.68
25.95
26.48
5.88
24.68
22.64
80
1.188
FCF / Net incomex
1.300
1.120
0.996
0.983
0.985
0.939
0.853
0.865
0.781
0.841
1.238
0.853
0.961
10
16.81
ROIC%
24.20
24.25
22.15
22.93
20.96
21.24
18.71
18.33
20.32
19.05
29.42
19.05
21.10
54
28.33
Return on equity%
26.83
29.67
30.45
29.05
27.74
25.00
27.97
27.66
27.49
29.57
6.88
27.66
27.85
65
23.40
Return on assets%
10.90
10.71
10.60
9.80
12.74
13.58
10.74
13.11
15.55
17.95
12.74
13.58
11.82
40
0.06
EPS¥
0.05
0.05
0.06
0.07
0.07
0.08
0.08
0.10
0.12
0.14
0.07
15.15%
10.34%
—
27.04
EPS growth%
10.84
12.88
15.21
12.69
15.64
16.72
14.58
11.89
10.05
8.56
20.94
11.89
12.79
73
0.05
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.09
(6.62%)
(4.35%)
—
0.06
FCF per share¥
0.08
0.08
0.09
0.08
0.08
0.07
0.07
0.07
0.06
0.07
0.06
(2.62%)
(2.75%)
—
0.10
Dividend per sh¥
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.08
6.08%
6.62%
—
10.44
Div yield (avg)%
3.94
2.58
1.54
3.83
6.72
5.88
3.52
4.37
6.16
3.55
18.38
4.37
3.88
74
2.92
Payout ratio%
0.40
1.84
4.11
6.24
4.29
4.75
1.84
0.99
1.75
0.40
6.58
1.75
1.84
86
0.296
Shares (diluted)B
0.557
0.588
0.602
0.708
0.697
0.834
0.884
1.056
1.025
1.105
0.287
9.65%
9.04%
8
23.00
Buyback yield%
24.54
24.15
23.94
26.12
24.47
22.51
20.60
22.14
19.82
17.14
13.75
20.60
23.23
29
0.618
D/E ratiox
2.345
2.366
2.653
3.031
3.509
3.886
3.726
4.224
4.967
5.811
0.435
4.224
3.618
28
16.83
Enterprise value¥M
61.42
66.84
76.11
70.23
67.21
68.32
72.78
80.51
81.49
92.44
19.94
6.58%
3.60%
28
43.66
LT debt¥M
92.08
85.93
78.19
76.59
82.10
80.95
83.33
81.26
77.41
73.36
71.46
(2.23%)
(1.41%)
24
Revenue
¥58.72M
2.31%
1.00×
Cost of revenue
¥29.16M
2.01%
0.97×
Operating expenses
¥12.23M
3.12%
1.08×
Goodwill & intangibles
15.81%
Property and equipment
15.36%