21.48
Revenue¥M
50.61
51.50
52.07
53.71
54.51
56.95
57.91
59.06
61.47
63.87
22.42
3.22%
2.50%
69
17.54
Revenue growth%
16.41
16.07
16.82
18.12
17.55
15.11
14.49
15.96
16.83
19.65
5.85
15.96
16.61
85
4.27
Gross margin%
0.40
0.59
0.40
2.93
5.65
6.17
7.45
5.05
7.27
4.92
25.37
6.17
4.99
34
10.13
Operating margin%
12.97
14.08
16.86
19.65
17.69
20.24
17.97
18.13
18.50
20.96
24.21
18.50
18.05
6
27.88
Net margin%
20.26
22.21
23.33
25.41
27.81
25.83
25.97
28.82
27.55
27.58
11.38
27.55
25.90
78
22.73
P/E ratio (avg)x
43.53
45.34
43.25
40.36
40.22
35.53
35.29
31.86
35.64
34.01
36.13
35.29
37.93
72
7.523
EV/EBITx
25.00
30.09
29.63
30.67
34.97
39.28
43.59
45.88
45.30
45.15
6.254
45.15
37.12
76
13.12
FCF yield (avg)%
7.26
7.92
5.96
3.55
1.94
1.10
1.17
0.81
1.22
0.40
26.90
1.10
1.58
11
16.39
FCF margin%
15.99
16.61
19.32
19.36
16.71
18.47
19.28
19.20
17.99
17.32
9.27
18.47
18.23
93
1.739
FCF / Net incomex
0.168
0.160
0.177
0.172
0.187
0.187
0.204
0.204
0.236
0.218
0.295
0.204
0.187
86
4.91
ROIC%
1.11
0.40
0.40
1.49
1.93
2.97
3.07
0.40
0.40
0.74
11.98
0.74
0.93
72
17.24
Return on equity%
22.25
25.10
24.14
25.24
26.01
28.20
29.30
31.21
33.75
35.19
3.93
31.21
27.10
56
17.72
Return on assets%
13.77
16.68
19.07
18.31
19.44
20.64
19.74
20.13
19.08
18.05
15.28
19.74
19.07
84
0.01
EPS¥
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.01
(0.71%)
0.04%
—
17.02
EPS growth%
19.60
19.19
20.29
19.53
20.72
22.76
22.14
19.66
18.87
17.59
18.30
19.66
19.63
70
0.01
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
—
10.47%
11.13%
—
0.01
FCF per share¥
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
6.80%
4.80%
—
0.02
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.01
11.48%
7.04%
—
18.38
Div yield (avg)%
3.95
6.77
8.30
9.10
6.58
7.99
5.82
4.38
4.36
6.43
10.64
5.82
6.51
65
7.50
Payout ratio%
6.01
3.03
4.11
2.23
0.40
0.40
0.40
2.05
2.51
0.65
24.95
0.65
2.14
93
1.854
Shares (diluted)B
2.016
1.981
2.269
2.271
2.486
2.266
2.202
2.170
2.464
2.280
1.795
(1.71%)
1.37%
11
21.46
Buyback yield%
34.97
36.20
38.87
38.94
41.02
39.40
36.59
39.21
37.40
37.69
23.36
37.69
38.28
32
0.925
D/E ratiox
0.192
0.211
0.211
0.195
0.211
0.191
0.198
0.189
0.197
0.206
0.963
0.197
0.197
51
36.68
Enterprise value¥M
117.7
118.5
120.2
120.6
134.0
132.9
140.2
136.6
149.4
144.7
67.87
1.55%
3.56%
50
51.77
LT debt¥M
55.00
59.95
64.47
63.94
59.43
58.17
63.25
66.99
61.60
68.44
37.18
2.86%
2.21%
30
Revenue
¥63.87M
2.50%
1.00×
Cost of revenue
¥36.95M
2.25%
0.98×
Operating expenses
¥15.90M
2.77%
1.03×
Property and equipment
18.43%
Goodwill & intangibles
16.28%
Spread over hurdle
(1.47%)