13.91
Revenue¥M
61.39
63.94
64.32
66.73
68.00
69.64
72.50
73.63
76.05
79.50
15.33
3.17%
2.75%
26
9.90
Revenue growth%
18.65
17.37
20.22
21.82
19.64
21.62
22.18
19.52
21.15
21.36
7.56
21.36
20.69
66
24.27
Gross margin%
27.08
26.78
25.50
23.73
26.52
24.29
25.67
24.10
26.54
23.88
20.10
24.29
25.59
48
20.32
Operating margin%
10.41
10.33
8.50
8.07
6.57
5.18
7.90
7.03
5.96
8.19
17.26
7.03
7.99
79
15.07
Net margin%
11.87
11.10
13.80
12.61
10.48
10.35
13.27
11.69
14.33
12.05
5.02
12.05
11.96
92
12.77
P/E ratio (avg)x
49.81
51.51
50.24
51.53
52.40
52.57
57.30
59.56
66.43
69.00
26.64
59.56
52.49
76
28.35
EV/EBITx
37.38
37.90
33.78
36.73
33.28
33.36
29.25
28.78
27.93
27.85
37.70
28.78
33.32
90
2.70
FCF yield (avg)%
30.77
28.92
29.71
31.33
32.35
35.04
32.20
30.00
31.75
33.53
3.02
32.20
31.54
22
15.46
FCF margin%
12.24
9.92
10.14
11.54
10.70
13.26
10.77
12.00
11.91
10.46
29.84
11.91
11.16
78
1.059
FCF / Net incomex
0.997
0.885
0.940
0.876
0.881
0.833
0.897
0.893
0.983
0.977
1.619
0.897
0.895
43
27.85
ROIC%
23.65
24.17
24.60
24.78
22.34
23.04
20.58
20.93
22.53
24.34
2.75
22.53
23.34
30
21.26
Return on equity%
26.20
23.20
24.00
24.50
25.01
22.38
21.49
19.52
18.45
17.36
2.21
19.52
22.79
69
27.08
Return on assets%
13.23
12.93
11.44
14.35
14.86
14.52
15.31
15.87
15.11
15.22
26.19
15.22
14.69
76
0.02
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
6.51%
0.67%
—
8.53
EPS growth%
14.11
12.48
12.44
14.40
14.06
12.79
11.00
8.92
6.12
3.67
14.00
8.92
12.46
31
0.03
Bookvalue per sh¥
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
8.82%
6.99%
—
0.02
FCF per share¥
0.01
0.01
0.02
0.02
0.02
0.01
0.01
0.02
0.01
0.01
0.01
(4.67%)
(2.28%)
—
0.02
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(0.89%)
(2.16%)
—
24.87
Div yield (avg)%
9.00
8.33
7.53
5.97
5.49
3.99
4.89
2.52
0.40
0.40
13.49
2.52
5.19
93
15.05
Payout ratio%
20.99
20.30
18.25
17.73
17.22
17.91
17.90
16.86
16.35
18.20
3.55
17.90
17.91
61
1.891
Shares (diluted)B
2.177
2.404
2.353
2.757
2.998
3.114
3.600
3.747
3.726
3.679
1.842
4.18%
5.52%
33
13.08
Buyback yield%
23.65
22.55
20.91
22.05
23.10
22.88
25.84
28.05
25.76
27.48
27.79
25.84
23.38
69
0.642
D/E ratiox
0.641
0.621
0.642
0.567
0.504
0.457
0.478
0.516
0.515
0.456
0.363
0.478
0.515
68
38.15
Enterprise value¥M
46.03
42.33
39.35
36.69
42.03
42.57
48.03
44.20
48.97
50.40
80.94
3.70%
1.89%
10
53.33
LT debt¥M
67.45
66.02
66.13
57.00
49.52
52.84
57.36
50.09
51.25
54.53
10.78
1.95%
(3.10%)
82
Revenue
¥79.50M
2.75%
1.00×
Cost of revenue
¥55.08M
2.79%
1.00×
Operating expenses
¥7.980M
1.58%
0.89×
Property and equipment
19.83%
Cash and investments
16.86%