46.24
Revenue¥M
44.92
47.88
52.88
57.57
63.92
68.74
75.15
82.78
88.24
98.13
49.36
8.95%
9.02%
94
20.33
Revenue growth%
8.43
8.38
10.26
9.80
9.62
10.61
11.39
10.31
12.09
12.99
6.24
11.39
10.28
48
24.18
Gross margin%
23.05
23.74
21.59
18.62
20.57
20.73
19.11
19.66
17.42
17.18
2.54
19.11
20.12
26
8.98
Operating margin%
15.69
17.89
18.41
20.07
19.04
20.32
18.92
18.57
19.61
20.58
4.12
19.61
18.98
56
28.74
Net margin%
15.40
14.53
16.85
19.65
20.83
18.88
19.04
18.56
18.00
16.90
15.71
18.56
18.28
22
27.99
P/E ratio (avg)x
34.77
36.67
40.89
47.03
53.00
59.33
62.80
68.99
70.33
72.54
6.199
68.99
56.16
53
18.05
EV/EBITx
40.25
43.11
51.22
56.07
65.31
71.11
75.38
74.41
72.33
74.49
11.38
74.41
68.21
72
15.55
FCF yield (avg)%
21.35
22.60
22.72
22.51
23.79
25.55
25.00
25.84
22.88
21.48
24.92
25.00
22.80
95
2.64
FCF margin%
5.95
6.01
7.37
10.25
10.46
11.01
12.14
12.91
15.02
17.86
20.92
12.91
10.74
6
0.370
FCF / Net incomex
1.012
1.036
0.999
1.030
1.042
1.079
1.147
1.240
1.153
1.167
1.292
1.153
1.060
9
23.32
ROIC%
5.12
3.61
4.84
1.85
4.30
3.48
0.92
1.61
1.21
0.40
21.98
1.21
2.67
50
16.09
Return on equity%
23.15
21.16
23.35
22.82
21.26
21.99
19.58
20.30
19.15
18.24
29.11
19.58
21.21
95
22.78
Return on assets%
24.00
25.91
23.99
23.32
25.84
24.96
22.37
22.10
24.05
23.42
5.80
23.42
24.00
56
0.07
EPS¥
0.13
0.15
0.15
0.17
0.18
0.21
0.21
0.24
0.28
0.33
0.07
12.94%
11.54%
—
12.78
EPS growth%
28.94
26.20
24.33
23.25
23.76
23.43
23.58
26.16
23.74
21.19
7.07
23.58
23.75
40
0.04
Bookvalue per sh¥
0.03
0.02
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.08
(4.71%)
(3.03%)
—
0.04
FCF per share¥
0.09
0.10
0.11
0.10
0.09
0.09
0.09
0.10
0.10
0.10
0.08
1.83%
1.93%
—
0.07
Dividend per sh¥
0.04
0.04
0.03
0.04
0.03
0.04
0.03
0.03
0.03
0.03
0.05
(3.34%)
(3.36%)
—
9.31
Div yield (avg)%
2.80
4.92
5.24
6.60
7.86
9.30
11.60
13.06
12.72
11.20
9.03
11.60
8.58
44
13.94
Payout ratio%
17.51
19.03
19.80
20.34
20.27
21.41
24.03
21.34
23.82
23.75
5.65
23.75
20.84
14
1.120
Shares (diluted)B
1.886
2.173
2.369
2.693
3.192
3.575
3.876
4.025
4.093
4.685
1.058
7.97%
9.58%
75
23.25
Buyback yield%
31.37
31.95
33.79
34.88
36.00
33.40
33.86
34.24
35.90
34.41
15.01
34.24
34.05
30
1.185
D/E ratiox
1.525
1.534
1.318
1.429
1.415
1.350
1.325
1.260
1.347
1.302
0.663
1.325
1.348
21
20.19
Enterprise value¥M
94.90
98.31
111.5
127.2
150.5
166.3
182.6
176.2
173.7
189.3
20.75
4.69%
8.18%
74
106.2
LT debt¥M
22.81
23.72
22.11
20.29
18.90
17.04
16.25
14.16
12.98
11.27
58.54
(9.82%)
(8.02%)
87
Revenue
¥98.13M
9.02%
1.00×
Cost of revenue
¥56.57M
9.02%
1.00×
Operating expenses
¥20.62M
8.94%
0.99×
Property and equipment
13.64%