9.713
Revenue¥M
21.30
23.61
25.38
27.41
29.26
31.97
34.13
37.44
39.72
43.32
10.40
8.16%
8.11%
22
22.44
Revenue growth%
21.16
22.98
23.04
22.21
24.53
26.59
28.27
29.79
27.49
29.92
26.89
28.27
25.56
17
9.16
Gross margin%
3.16
5.16
5.48
3.43
2.33
0.73
0.40
1.10
3.99
6.80
4.08
1.10
3.29
54
14.00
Operating margin%
7.37
8.52
8.35
8.39
10.95
12.49
14.40
11.85
10.35
11.88
15.11
11.88
10.65
90
25.07
Net margin%
18.57
17.28
14.60
12.00
13.42
15.66
15.33
15.60
16.25
18.37
16.31
15.66
15.63
81
28.64
P/E ratio (avg)x
25.31
28.99
33.01
36.56
38.46
41.05
38.91
39.49
40.08
38.54
30.17
39.49
38.50
39
29.28
EV/EBITx
30.35
31.34
28.48
27.39
27.33
24.56
24.13
22.02
19.51
18.17
36.25
22.02
25.95
94
9.78
FCF yield (avg)%
15.11
13.01
12.98
10.29
12.67
12.57
15.30
12.59
10.74
9.43
26.90
12.57
12.63
60
13.61
FCF margin%
1.45
0.40
1.07
0.40
0.89
3.47
3.18
1.61
3.60
6.36
29.70
3.47
1.53
60
0.830
FCF / Net incomex
0.588
0.660
0.676
0.647
0.729
0.726
0.755
0.798
0.751
0.788
0.985
0.755
0.727
93
5.63
ROIC%
12.27
13.02
12.92
14.49
16.15
14.28
14.76
12.51
14.79
17.02
12.83
14.76
14.38
94
15.47
Return on equity%
28.13
28.92
30.51
31.82
31.72
33.98
33.36
33.08
30.29
30.46
26.45
33.08
31.12
94
8.13
Return on assets%
33.50
31.63
32.87
35.40
37.70
38.35
37.10
34.54
33.05
31.99
7.11
34.54
34.02
42
0.01
EPS¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.12%
2.94%
—
10.93
EPS growth%
3.49
1.74
4.38
7.07
7.47
9.56
7.01
6.91
4.31
7.11
5.43
7.01
6.96
63
0.01
Bookvalue per sh¥
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.23%
4.84%
—
0.01
FCF per share¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
6.38%
5.88%
—
0.01
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(3.82%)
(2.43%)
—
23.56
Div yield (avg)%
11.96
9.90
9.66
9.02
6.86
7.36
5.10
6.47
7.47
5.92
20.91
6.47
7.42
89
11.82
Payout ratio%
16.78
15.76
17.61
16.86
15.47
15.54
14.12
15.54
13.58
11.72
17.33
14.12
15.54
35
1.619
Shares (diluted)B
1.128
1.129
1.148
1.213
1.222
1.307
1.386
1.329
1.152
1.202
1.668
(0.33%)
(0.77%)
72
5.04
Buyback yield%
6.59
9.01
8.82
6.10
9.09
8.88
11.41
13.91
11.17
8.69
7.74
11.17
8.95
47
1.617
D/E ratiox
1.851
2.026
2.140
2.497
2.561
2.600
2.938
3.367
3.535
3.984
0.663
3.367
2.581
77
31.27
Enterprise value¥M
22.61
23.80
27.21
29.99
33.57
38.47
42.16
44.15
43.23
40.18
30.19
3.66%
6.20%
52
35.48
LT debt¥M
12.83
14.26
14.60
16.83
16.16
18.77
21.78
21.04
20.46
20.00
19.37
4.36%
6.03%
16
Revenue
¥43.32M
8.11%
1.00×
Cost of revenue
¥25.70M
7.82%
0.97×
Operating expenses
¥7.579M
9.26%
1.11×
Cash and investments
19.92%
Property and equipment
16.03%
Spread over hurdle
19.04%