26.41
Revenue¥M
29.97
31.51
33.31
36.16
37.89
40.18
42.31
46.27
49.90
54.29
28.88
7.46%
6.65%
27
9.47
Revenue growth%
4.00
4.88
4.13
6.05
6.31
3.87
4.53
6.48
6.19
3.55
5.89
4.53
4.70
24
11.85
Gross margin%
31.31
29.20
28.87
28.87
28.58
29.35
32.09
33.91
36.16
34.74
2.78
33.91
30.33
43
16.81
Operating margin%
7.17
7.65
7.66
7.48
9.96
11.74
9.35
12.22
14.17
13.13
12.76
12.22
9.65
57
15.38
Net margin%
4.19
5.02
6.12
7.47
9.13
7.24
6.85
5.86
4.69
7.60
22.94
6.85
6.48
13
23.39
P/E ratio (avg)x
28.27
32.93
37.14
41.53
48.32
45.40
45.14
46.89
49.14
49.10
30.57
46.89
45.27
6
25.48
EV/EBITx
49.25
57.12
58.78
57.83
59.21
70.22
68.82
70.49
69.64
80.32
22.88
70.22
64.01
71
27.30
FCF yield (avg)%
7.19
8.34
8.45
9.54
12.03
13.30
14.39
14.71
12.49
11.56
8.63
13.30
11.79
15
6.06
FCF margin%
15.86
15.62
14.03
11.43
12.50
11.91
12.22
12.06
12.95
12.88
29.73
12.22
12.69
15
1.569
FCF / Net incomex
0.988
0.915
0.868
0.929
0.942
0.949
0.998
0.991
1.102
1.137
1.081
0.998
0.968
27
22.93
ROIC%
21.25
21.85
19.57
20.49
18.58
20.71
20.20
22.41
25.10
23.84
6.81
22.41
20.98
38
2.77
Return on equity%
3.01
1.48
1.20
1.65
0.40
3.12
5.06
4.63
6.86
4.84
21.48
4.84
3.07
57
12.49
Return on assets%
20.79
22.99
21.17
23.13
21.14
19.13
21.55
22.32
23.06
24.42
10.47
22.32
21.93
70
0.02
EPS¥
0.04
0.05
0.06
0.06
0.07
0.08
0.08
0.09
0.11
0.13
0.02
12.40%
13.34%
—
18.63
EPS growth%
17.72
16.65
17.29
16.10
16.74
14.71
16.90
14.99
17.97
15.76
25.17
15.76
16.69
34
0.01
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.01
0.02
0.01
0.01
0.01
0.01
0.02
(6.34%)
(6.94%)
—
0.01
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
(3.79%)
(1.73%)
—
0.01
Dividend per sh¥
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.01
12.60%
10.52%
—
14.87
Div yield (avg)%
21.69
21.67
18.76
17.19
17.75
16.94
17.85
15.30
16.61
14.60
29.54
16.61
17.47
46
6.87
Payout ratio%
14.41
16.08
15.81
18.40
16.26
14.57
17.48
20.08
21.30
21.65
5.31
20.08
16.87
26
0.968
Shares (diluted)B
0.976
0.903
0.928
0.996
0.967
1.013
1.046
1.149
1.146
1.048
0.953
1.62%
1.27%
64
17.52
Buyback yield%
18.41
17.73
18.08
19.67
16.75
17.22
18.90
19.26
17.10
19.36
24.25
18.90
18.25
20
0.314
D/E ratiox
0.517
0.515
0.481
0.505
0.532
0.508
0.457
0.456
0.413
0.400
0.593
0.456
0.493
79
27.73
Enterprise value¥M
19.90
19.44
18.63
18.01
19.89
21.48
23.71
21.59
21.32
22.57
2.922
2.56%
2.21%
47
9.998
LT debt¥M
8.278
10.04
9.858
10.22
10.23
10.65
11.51
11.52
12.70
15.39
21.93
8.53%
7.69%
60
Revenue
¥54.29M
6.65%
1.00×
Cost of revenue
¥35.40M
6.83%
1.02×
Operating expenses
¥11.66M
6.81%
1.02×
Property and equipment
18.42%
Goodwill & intangibles
17.24%