68.03
Revenue¥M
37.41
39.80
43.51
45.63
47.99
52.64
57.27
60.52
65.86
70.89
76.16
8.11%
7.35%
79
29.16
Revenue growth%
12.83
13.50
15.56
17.08
16.45
17.19
17.57
15.74
14.11
17.09
10.41
17.09
16.10
19
29.71
Gross margin%
15.04
16.69
15.89
13.25
13.86
10.86
12.61
14.02
12.20
12.43
22.27
12.43
13.55
77
24.52
Operating margin%
22.32
20.91
20.91
21.38
18.77
18.53
17.61
19.98
21.49
19.48
6.49
19.48
20.44
17
27.24
Net margin%
5.91
7.65
8.05
7.37
8.39
6.23
3.28
2.97
4.06
2.44
19.95
3.28
6.07
61
29.38
P/E ratio (avg)x
6.299
6.642
6.058
5.545
5.527
5.342
5.392
5.951
6.407
5.676
6.297
5.676
5.814
55
21.71
EV/EBITx
41.75
41.82
41.21
42.43
43.26
46.69
45.91
46.04
50.94
52.04
15.37
46.69
44.59
65
12.46
FCF yield (avg)%
7.73
6.92
9.35
9.89
10.88
9.28
10.67
13.02
12.33
10.71
21.24
10.71
10.28
60
28.40
FCF margin%
25.34
26.69
28.83
30.08
31.56
30.02
32.59
33.24
34.92
34.47
9.93
33.24
30.82
8
0.278
FCF / Net incomex
1.676
1.749
1.783
1.848
1.718
1.657
1.594
1.630
1.777
1.832
0.991
1.657
1.734
66
20.04
ROIC%
6.97
8.11
8.50
8.55
9.10
7.75
6.98
9.00
8.34
9.03
14.58
8.34
8.42
21
12.61
Return on equity%
21.41
20.72
23.22
23.73
21.66
20.63
20.35
20.95
23.34
23.85
13.47
20.95
21.53
30
21.66
Return on assets%
22.27
24.68
26.88
28.79
29.54
27.97
30.05
29.21
30.34
27.52
6.81
29.21
28.38
12
0.24
EPS¥
0.23
0.24
0.24
0.22
0.25
0.24
0.27
0.30
0.29
0.32
0.25
5.36%
3.16%
—
11.64
EPS growth%
19.72
20.70
22.62
25.61
27.70
27.65
30.33
32.83
29.86
29.46
21.81
29.86
27.68
71
0.15
Bookvalue per sh¥
0.13
0.13
0.14
0.13
0.15
0.16
0.16
0.18
0.19
0.19
0.30
5.10%
5.73%
—
0.38
FCF per share¥
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.10
0.09
4.98%
2.99%
—
0.39
Dividend per sh¥
0.15
0.16
0.15
0.17
0.17
0.16
0.17
0.19
0.18
0.20
0.32
3.32%
3.82%
—
7.74
Div yield (avg)%
13.64
12.16
10.41
12.24
12.84
13.20
14.70
14.27
17.00
19.80
8.15
14.70
13.42
93
12.81
Payout ratio%
25.41
24.30
22.32
22.98
21.52
19.15
19.13
20.67
17.94
16.44
20.33
19.13
21.09
26
65.20
Shares (diluted)M
87.29
98.87
95.65
97.84
112.1
120.5
117.1
127.5
139.7
144.8
68.55
5.25%
6.59%
82
27.66
Buyback yield%
15.53
17.31
18.65
16.94
17.93
18.69
16.26
17.28
17.49
14.96
15.22
17.28
17.30
67
0.589
D/E ratiox
1.662
1.825
2.089
2.144
2.330
2.477
2.943
3.516
4.056
4.432
0.866
3.516
2.403
29
53.88
Enterprise value¥M
56.86
60.41
64.67
64.02
65.29
61.12
65.30
65.93
66.60
62.49
7.912
(0.87%)
(0.38%)
68
24.04
LT debt¥M
46.54
41.78
42.15
37.35
38.00
38.86
36.80
39.71
40.35
37.16
70.74
(0.45%)
(1.94%)
26
Revenue
¥70.89M
7.35%
1.00×
Cost of revenue
¥37.11M
7.06%
0.97×
Operating expenses
¥9.175M
7.65%
1.03×
Property and equipment
17.75%