68.97
Revenue¥M
97.52
104.6
115.7
122.2
131.0
144.9
157.4
166.3
178.8
188.8
72.99
7.58%
7.48%
72
26.08
Revenue growth%
15.18
13.46
15.54
13.69
11.50
13.34
11.69
14.10
14.95
16.82
28.05
14.10
13.89
82
12.70
Gross margin%
11.38
9.23
8.21
10.79
12.18
11.10
13.57
14.26
12.56
9.87
24.62
12.56
11.24
8
19.05
Operating margin%
28.27
25.77
27.21
27.90
25.48
26.40
29.11
28.28
27.05
25.91
8.42
27.05
27.13
57
8.54
Net margin%
24.25
23.90
24.61
27.21
28.61
25.98
24.69
25.78
26.10
27.33
14.30
25.98
25.88
6
7.336
P/E ratio (avg)x
28.27
24.50
21.12
21.91
23.54
23.36
23.40
21.17
21.97
23.64
14.59
23.36
23.38
80
23.69
EV/EBITx
25.84
26.70
25.55
26.33
25.64
27.60
28.40
30.75
33.15
32.82
10.35
30.75
27.15
75
27.88
FCF yield (avg)%
30.93
28.25
30.02
32.58
30.80
33.62
33.26
34.18
31.32
30.78
11.16
33.26
31.12
75
12.37
FCF margin%
8.33
8.73
8.63
11.16
13.11
13.44
15.69
15.07
16.79
13.96
8.37
15.07
13.28
9
0.176
FCF / Net incomex
0.643
0.575
0.580
0.560
0.514
0.516
0.556
0.537
0.533
0.488
0.621
0.533
0.547
84
26.01
ROIC%
8.23
8.59
11.59
12.45
11.33
10.92
9.99
10.71
12.42
12.76
11.19
10.92
11.12
50
28.79
Return on equity%
31.39
32.56
29.65
30.75
29.20
26.69
28.65
28.38
31.35
30.43
10.00
28.65
30.04
94
10.55
Return on assets%
17.26
19.55
21.18
24.05
21.35
23.77
22.12
22.08
24.06
25.19
20.01
23.77
22.10
57
0.04
EPS¥
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.04
4.52%
4.38%
—
20.69
EPS growth%
10.80
9.16
6.50
8.32
8.76
9.52
10.59
12.67
10.47
11.48
2.77
10.59
10.00
15
0.01
Bookvalue per sh¥
0.02
0.02
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
7.73%
9.26%
—
0.01
FCF per share¥
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.04
(5.77%)
(3.64%)
—
0.02
Dividend per sh¥
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.02
2.28%
1.48%
—
24.56
Div yield (avg)%
17.50
18.29
17.87
20.37
20.21
20.95
18.19
15.37
16.72
13.94
16.22
16.72
18.03
10
2.17
Payout ratio%
27.39
28.00
25.94
26.36
26.57
25.16
22.72
22.01
22.29
23.51
13.53
22.72
25.55
25
2.250
Shares (diluted)B
2.150
1.854
1.738
1.535
1.445
1.514
1.335
1.153
1.003
1.035
2.275
(6.45%)
(7.08%)
63
16.97
Buyback yield%
20.90
18.17
15.62
16.08
13.73
12.92
10.12
7.90
10.21
11.74
26.65
10.21
13.33
15
0.340
D/E ratiox
1.220
1.368
1.552
1.783
1.842
1.952
2.112
2.422
2.522
2.913
0.651
2.422
1.897
16
135.8
Enterprise value¥M
59.70
57.34
61.13
65.92
62.11
63.16
62.79
59.73
52.43
50.17
229.2
(4.18%)
(1.71%)
28
11.84
LT debt¥M
14.07
13.70
11.63
12.57
12.94
13.67
12.35
12.90
13.27
14.30
77.14
2.01%
(0.48%)
68
Revenue
¥188.8M
7.48%
1.00×
Cost of revenue
¥119.3M
7.42%
0.99×
Operating expenses
¥24.39M
7.84%
1.03×
Property and equipment
14.14%
Spread over hurdle
28.62%