6.573
Revenue¥M
26.76
28.31
29.31
31.09
33.45
35.74
38.61
40.98
44.22
47.23
7.067
7.15%
6.27%
37
12.53
Revenue growth%
22.85
23.76
22.89
23.41
21.86
21.24
21.40
22.81
25.27
22.82
8.88
22.81
22.83
28
28.91
Gross margin%
9.84
11.72
14.41
16.68
14.14
12.40
15.37
16.53
17.12
19.87
24.57
16.53
14.89
15
19.08
Operating margin%
14.02
16.13
14.96
11.97
10.81
10.17
11.35
10.79
8.13
11.03
29.66
10.79
11.19
18
5.79
Net margin%
3.02
3.83
3.62
5.69
4.60
3.46
4.52
6.52
8.38
7.11
17.91
6.52
4.56
49
6.414
P/E ratio (avg)x
32.19
34.64
32.12
35.97
36.87
40.51
40.43
44.00
49.09
51.75
10.15
44.00
38.65
87
24.30
EV/EBITx
14.92
16.44
18.02
21.21
22.84
23.92
23.33
22.21
21.07
20.52
34.12
22.21
21.14
59
10.34
FCF yield (avg)%
12.34
11.39
9.31
7.07
7.53
6.11
7.38
6.56
6.24
8.96
21.62
6.56
7.45
14
2.88
FCF margin%
9.84
11.46
14.10
13.96
12.87
15.77
16.07
16.62
15.23
14.43
6.59
15.77
14.26
34
0.171
FCF / Net incomex
1.168
1.205
1.236
1.179
1.380
1.474
1.607
1.628
1.555
1.529
0.151
1.555
1.427
9
17.88
ROIC%
35.24
34.18
36.80
36.52
36.93
34.90
34.61
31.77
32.29
32.00
20.78
32.29
34.76
86
17.32
Return on equity%
21.67
24.17
23.44
21.55
21.06
20.74
23.54
22.34
22.84
25.68
9.41
22.84
22.59
67
5.10
Return on assets%
11.40
10.74
9.67
10.65
8.48
6.10
4.19
1.53
0.40
0.40
14.50
1.53
7.29
25
0.07
EPS¥
0.08
0.08
0.08
0.09
0.10
0.09
0.10
0.10
0.11
0.11
0.08
0.77%
3.63%
—
23.23
EPS growth%
22.04
22.54
24.84
23.16
23.82
25.01
25.15
27.02
26.55
26.21
14.02
26.21
24.93
93
0.06
Bookvalue per sh¥
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
2.88%
4.20%
—
0.06
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(0.79%)
(2.07%)
—
0.05
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.03
(8.54%)
(4.18%)
—
15.38
Div yield (avg)%
24.27
25.40
24.35
26.44
26.50
27.79
25.36
22.46
22.05
23.05
28.62
23.05
24.86
80
6.07
Payout ratio%
13.97
13.67
12.44
14.86
17.52
17.52
17.92
16.95
16.88
15.73
13.77
16.95
16.31
31
0.623
Shares (diluted)B
0.989
1.005
1.043
1.055
1.024
1.219
1.266
1.385
1.428
1.448
0.627
7.18%
5.82%
27
16.74
Buyback yield%
19.03
19.81
18.45
17.71
17.10
18.77
17.49
15.63
17.44
15.83
15.11
17.44
17.60
68
1.108
D/E ratiox
1.378
1.450
1.612
1.611
1.441
1.319
1.318
1.354
1.404
1.381
1.726
1.354
1.392
29
24.14
Enterprise value¥M
7.111
6.871
7.206
6.505
6.580
6.809
7.603
7.145
7.962
8.621
31.22
5.55%
1.30%
91
15.92
LT debt¥M
11.82
10.75
10.62
10.03
11.03
10.72
10.79
11.83
11.80
12.94
34.27
3.24%
(0.34%)
50
Revenue
¥47.23M
6.27%
1.00×
Cost of revenue
¥31.12M
6.15%
0.99×
Operating expenses
¥10.36M
6.40%
1.01×
Property and equipment
17.79%
Goodwill & intangibles
17.00%