4.898
Revenue¥M
13.03
13.36
13.91
14.08
14.34
14.69
14.99
15.40
15.62
15.73
5.461
1.87%
2.37%
55
16.39
Revenue growth%
15.18
12.69
10.94
8.45
9.46
6.81
4.51
2.20
0.98
0.40
11.79
2.20
7.63
79
11.82
Gross margin%
10.31
10.40
13.37
11.85
10.95
9.91
10.98
13.54
11.28
8.88
12.47
10.98
10.97
43
25.28
Operating margin%
6.78
7.07
5.86
3.89
1.19
0.40
0.52
1.96
3.88
6.57
29.89
1.96
3.89
58
18.48
Net margin%
10.11
9.58
12.17
13.12
10.75
8.63
10.39
12.80
13.31
12.53
26.18
12.53
11.46
34
24.75
P/E ratio (avg)x
36.05
37.14
36.76
35.74
36.65
39.00
37.71
40.26
42.39
41.49
20.93
40.26
37.42
66
6.096
EV/EBITx
22.97
22.75
22.34
22.26
24.82
28.54
30.35
34.97
38.77
41.81
18.81
34.97
26.68
88
16.48
FCF yield (avg)%
2.27
0.40
0.40
1.40
3.89
5.73
7.34
4.61
6.99
6.44
10.91
6.44
4.25
12
7.19
FCF margin%
10.85
8.85
6.14
5.27
3.90
5.54
5.22
5.16
6.99
5.85
9.27
5.54
5.69
57
1.478
FCF / Net incomex
0.190
0.185
0.209
0.196
0.215
0.195
0.214
0.192
0.202
0.208
1.785
0.202
0.199
64
16.82
ROIC%
10.72
9.23
11.51
9.41
8.02
10.06
8.41
11.13
9.63
8.23
11.63
9.63
9.52
90
28.79
Return on equity%
1.75
1.76
1.24
0.40
0.40
0.40
0.86
2.09
3.39
1.90
26.26
1.90
1.50
80
7.08
Return on assets%
23.29
25.44
25.88
27.28
24.50
22.86
22.76
23.13
21.58
23.97
26.19
22.86
23.63
45
0.01
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.01%
4.13%
—
11.69
EPS growth%
28.49
30.64
29.92
29.24
27.01
26.44
27.06
25.93
25.01
26.77
29.54
26.44
27.04
85
0.01
Bookvalue per sh¥
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.01
1.06%
6.06%
—
—
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
10.56%
8.37%
—
0.02
Dividend per sh¥
0.01
0.01
0.01
—
—
—
—
—
—
—
0.02
(2.00%)
(4.44%)
—
8.29
Div yield (avg)%
25.46
26.85
26.65
29.44
31.16
30.27
30.53
28.78
28.17
28.93
21.99
28.93
28.86
65
17.11
Payout ratio%
8.26
7.44
6.56
7.65
7.88
9.74
9.15
10.70
8.86
11.35
19.95
9.74
8.56
95
0.440
Shares (diluted)B
0.559
0.644
0.655
0.767
0.899
0.874
0.884
0.925
1.003
1.151
0.438
5.06%
8.91%
69
3.36
Buyback yield%
1.87
0.40
0.40
1.44
0.61
1.45
2.13
0.40
2.80
3.70
17.58
2.13
1.45
36
1.034
D/E ratiox
0.331
0.322
0.381
0.413
0.404
0.473
0.554
0.656
0.760
0.825
0.624
0.656
0.443
42
14.15
Enterprise value¥M
8.185
7.921
6.842
6.071
5.273
4.647
4.397
3.887
4.031
3.829
4.928
(6.20%)
(6.76%)
30
16.69
LT debt¥M
2.835
2.779
3.157
3.307
3.694
3.939
4.248
4.369
5.045
5.353
2.559
7.70%
6.03%
92
Revenue
¥15.73M
2.37%
1.00×
Cost of revenue
¥8.521M
2.34%
1.00×
Operating expenses
¥3.446M
2.89%
1.05×
Property and equipment
19.76%