29.74
Revenue¥M
35.47
36.56
37.35
38.91
40.04
41.84
42.91
44.78
46.43
47.62
32.21
3.53%
3.34%
47
29.53
Revenue growth%
21.31
19.75
16.92
15.27
16.89
14.92
15.01
13.20
15.18
16.33
23.16
15.01
15.80
55
22.39
Gross margin%
21.71
20.62
22.05
23.24
25.18
26.47
26.31
23.54
21.81
22.61
20.65
23.54
22.93
85
20.33
Operating margin%
15.85
14.79
17.42
18.44
17.89
20.51
21.82
19.34
21.65
20.38
18.77
20.51
18.89
23
9.04
Net margin%
28.16
27.41
26.38
26.28
28.62
27.68
30.06
32.24
34.03
33.14
9.98
32.24
28.39
79
18.10
P/E ratio (avg)x
28.27
30.86
30.11
33.03
32.69
36.87
37.38
33.54
32.49
33.55
34.31
33.55
32.86
69
29.90
EV/EBITx
41.21
47.40
56.00
56.79
67.99
71.26
78.07
91.69
107.8
129.5
23.52
91.69
69.63
64
20.31
FCF yield (avg)%
11.33
8.94
6.05
5.14
4.95
4.92
4.89
2.00
2.91
0.67
21.15
2.91
4.94
37
19.15
FCF margin%
15.56
17.83
19.86
18.85
17.23
15.21
14.25
14.82
16.39
15.41
22.27
15.21
15.98
23
1.406
FCF / Net incomex
1.005
0.933
0.844
0.835
0.833
0.761
0.716
0.739
0.765
0.839
0.518
0.761
0.834
86
29.73
ROIC%
7.95
8.47
8.22
7.67
9.73
9.50
11.44
10.40
9.05
10.82
18.02
10.40
9.28
34
5.16
Return on equity%
6.38
7.56
6.45
6.69
5.04
7.25
9.47
6.90
6.31
8.99
12.04
7.25
6.80
57
8.31
Return on assets%
3.37
3.35
3.43
1.14
2.36
1.00
1.54
1.49
0.45
0.40
5.24
1.00
1.52
68
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
5.78%
3.73%
—
6.62
EPS growth%
0.40
0.40
0.40
0.40
0.40
3.29
1.05
0.61
1.60
0.40
19.56
1.05
0.40
34
0.01
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
13.41%
13.83%
—
0.01
FCF per share¥
—
0.01
0.01
—
—
0.01
0.01
0.01
0.01
0.01
—
4.80%
1.38%
—
0.02
Dividend per sh¥
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
1.02%
4.93%
—
5.58
Div yield (avg)%
12.38
14.33
14.66
13.85
16.77
17.78
19.16
17.50
18.94
19.89
2.71
18.94
17.14
55
13.54
Payout ratio%
30.78
32.49
33.50
33.49
32.59
30.31
30.74
33.01
30.94
30.34
11.67
30.74
31.72
86
2.126
Shares (diluted)B
2.077
2.089
2.359
2.686
2.643
2.964
2.969
2.848
2.737
3.008
2.095
2.62%
4.89%
36
5.56
Buyback yield%
25.36
25.49
26.02
24.15
26.77
24.44
23.11
24.84
24.17
22.88
29.87
24.17
24.64
79
0.292
D/E ratiox
0.209
0.213
0.210
0.211
0.182
0.176
0.174
0.168
0.156
0.158
0.343
0.168
0.179
20
22.52
Enterprise value¥M
72.05
72.60
77.52
89.41
89.91
92.22
95.24
110.7
133.9
133.2
14.72
8.18%
8.30%
24
2.690
LT debt¥M
79.72
92.55
110.7
123.3
143.8
153.9
174.9
195.1
207.5
212.0
23.40
8.07%
12.21%
55
Revenue
¥47.62M
3.34%
1.00×
Cost of revenue
¥30.07M
3.29%
0.99×
Operating expenses
¥11.77M
3.78%
1.04×
Cash and investments
19.24%
Property and equipment
15.44%
Spread over hurdle
16.21%