24.53
Revenue¥M
25.31
27.98
30.14
32.59
36.03
39.25
42.32
45.56
50.69
54.08
27.14
8.47%
8.81%
93
24.79
Revenue growth%
25.70
27.86
25.12
25.28
25.06
27.03
29.68
26.73
26.04
24.29
5.25
26.73
25.87
37
28.66
Gross margin%
24.64
26.45
25.22
22.64
25.03
26.78
28.03
30.98
30.22
29.00
21.32
29.00
26.62
87
15.96
Operating margin%
12.78
15.04
14.83
12.38
15.35
18.08
20.44
21.53
23.58
24.80
27.14
21.53
16.71
54
23.98
Net margin%
10.43
7.81
7.05
6.49
5.52
5.60
5.87
8.17
6.61
6.73
19.65
6.61
6.67
61
29.69
P/E ratio (avg)x
18.87
16.79
18.69
18.84
20.07
21.21
19.89
20.77
19.73
17.50
30.31
19.89
19.30
83
31.49
EV/EBITx
11.22
12.80
12.34
12.28
13.11
15.22
16.99
19.06
20.09
23.89
32.19
19.06
14.17
41
20.14
FCF yield (avg)%
10.42
9.02
10.30
7.57
8.68
11.51
11.55
10.64
11.34
12.94
23.28
11.51
10.53
86
3.00
FCF margin%
8.78
11.15
8.63
9.02
11.17
13.42
11.13
9.08
11.30
13.17
28.05
11.30
11.14
32
0.480
FCF / Net incomex
1.459
1.414
1.348
1.372
1.214
1.179
1.105
1.171
1.251
1.152
1.471
1.171
1.232
75
13.94
ROIC%
28.68
27.44
25.61
24.30
24.45
24.07
23.63
22.30
20.37
20.04
23.45
22.30
24.18
44
6.14
Return on equity%
34.01
31.55
30.44
31.56
29.33
29.17
28.52
27.77
26.73
23.75
15.68
27.77
29.25
78
4.11
Return on assets%
27.56
30.16
28.74
30.30
31.49
32.16
33.01
31.77
29.29
30.43
20.66
31.77
30.37
72
0.27
EPS¥
0.26
0.30
0.33
0.36
0.38
0.41
0.43
0.49
0.47
0.46
0.29
3.68%
5.51%
—
9.40
EPS growth%
28.51
29.25
26.57
25.42
25.10
24.61
24.15
25.95
24.96
27.25
25.55
24.96
25.69
27
0.12
Bookvalue per sh¥
0.18
0.19
0.23
0.25
0.26
0.28
0.30
0.29
0.28
0.33
0.05
4.82%
5.67%
—
0.19
FCF per share¥
0.31
0.36
0.43
0.47
0.48
0.53
0.57
0.68
0.73
0.88
0.13
12.87%
11.19%
—
0.23
Dividend per sh¥
0.08
0.09
0.10
0.09
0.11
0.10
0.12
0.15
0.17
0.19
0.05
11.99%
8.63%
—
10.00
Div yield (avg)%
22.67
19.86
21.55
21.72
21.58
23.96
21.60
23.62
24.01
21.34
26.81
23.62
21.66
48
26.75
Payout ratio%
30.61
31.83
32.82
35.20
32.80
35.63
33.47
34.25
32.51
30.87
17.72
33.47
32.81
18
202.1
Shares (diluted)M
208.9
239.5
247.7
275.9
278.2
319.7
338.3
396.3
389.7
443.9
199.9
9.80%
9.32%
78
7.58
Buyback yield%
15.50
13.61
15.07
12.41
12.59
15.45
15.15
12.91
15.39
14.03
2.01
15.15
14.55
28
1.769
D/E ratiox
1.240
1.391
1.380
1.602
1.646
1.844
1.923
1.997
2.112
2.277
0.544
1.997
1.745
27
50.26
Enterprise value¥M
66.96
64.09
69.90
76.46
86.09
84.97
79.33
82.68
93.77
92.75
18.91
1.50%
2.66%
6
5.485
LT debt¥M
74.73
77.25
76.17
73.86
80.62
77.12
81.89
92.59
102.1
104.7
17.57
5.36%
4.09%
82
Revenue
¥54.08M
8.81%
1.00×
Cost of revenue
¥32.87M
8.72%
0.99×
Operating expenses
¥8.506M
9.03%
1.02×
Property and equipment
20.79%
Return on capital
116.20%
Spread over hurdle
110.84%