41.03
Revenue¥M
21.90
23.11
24.29
26.68
29.30
31.85
34.04
37.23
39.53
42.69
43.44
7.82%
7.53%
38
4.65
Revenue growth%
23.57
21.75
22.34
21.42
23.54
23.00
20.70
18.22
20.55
17.59
12.50
20.55
21.58
18
19.96
Gross margin%
3.10
3.59
2.12
0.40
2.95
0.40
0.40
0.40
2.57
3.47
20.04
0.40
2.34
78
9.72
Operating margin%
19.26
16.87
16.82
16.80
19.61
17.77
17.71
16.89
14.19
12.79
18.57
16.89
16.88
22
7.63
Net margin%
13.09
13.09
13.38
15.07
16.51
18.75
15.94
18.05
20.71
21.42
22.14
18.75
16.22
38
30.52
P/E ratio (avg)x
47.96
47.67
54.63
50.40
48.81
44.84
42.38
46.08
52.74
48.15
28.59
46.08
48.06
42
6.954
EV/EBITx
14.37
12.57
13.09
12.55
12.76
13.92
12.46
12.17
12.55
12.12
27.71
12.46
12.56
20
11.07
FCF yield (avg)%
19.87
21.25
22.90
21.56
20.06
18.75
18.79
20.83
21.69
21.50
3.40
20.83
21.04
37
8.36
FCF margin%
13.94
10.98
10.72
7.85
6.17
6.57
8.54
5.75
7.36
8.78
12.04
7.36
8.19
28
0.326
FCF / Net incomex
1.522
1.541
1.732
1.943
1.879
1.840
1.971
1.967
2.012
2.067
1.514
1.971
1.911
54
23.12
ROIC%
7.99
8.54
8.14
9.25
9.43
8.49
8.85
10.22
13.19
12.45
23.35
10.22
9.05
90
8.08
Return on equity%
11.84
14.35
13.99
11.57
12.84
11.90
10.89
13.75
13.54
11.54
23.23
11.90
12.37
84
6.01
Return on assets%
13.65
14.55
16.26
15.81
15.46
14.63
16.94
14.94
17.87
18.32
2.24
16.94
15.64
29
0.03
EPS¥
0.07
0.08
0.09
0.10
0.11
0.14
0.15
0.17
0.18
0.21
0.03
12.97%
10.98%
—
9.40
EPS growth%
20.11
19.48
21.84
23.52
24.69
23.29
23.91
21.09
23.97
23.19
24.65
23.29
23.24
66
0.06
Bookvalue per sh¥
0.07
0.07
0.08
0.07
0.07
0.07
0.06
0.07
0.07
0.07
0.06
(0.60%)
(0.47%)
—
0.03
FCF per share¥
0.08
0.09
0.10
0.11
0.13
0.14
0.16
0.18
0.19
0.22
0.03
11.72%
12.41%
—
0.04
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(4.44%)
(2.89%)
—
2.20
Div yield (avg)%
28.60
28.82
29.42
32.20
31.70
33.55
36.15
33.79
36.25
34.23
8.58
34.23
32.88
63
12.34
Payout ratio%
28.23
27.09
28.11
29.20
30.34
27.78
27.92
30.62
31.05
30.16
23.53
30.16
28.71
82
879.1
Shares (diluted)M
783.0
706.6
673.3
711.6
646.6
602.2
557.0
547.5
545.5
577.6
903.6
(2.23%)
(3.88%)
51
13.10
Buyback yield%
23.91
26.71
29.70
27.31
28.70
28.54
31.19
31.37
29.54
26.86
12.30
29.54
28.62
5
0.118
D/E ratiox
1.562
1.818
2.157
2.410
2.369
2.696
2.711
2.939
3.401
3.471
0.711
2.939
2.553
5
6.394
Enterprise value¥M
5.386
5.511
6.237
5.933
5.899
5.871
5.673
5.516
6.206
6.738
26.90
2.69%
2.84%
28
45.91
LT debt¥M
45.85
47.78
48.07
55.65
53.48
60.47
68.23
68.14
79.26
82.12
9.429
8.96%
5.56%
16
Revenue
¥42.69M
7.53%
1.00×
Cost of revenue
¥27.88M
7.38%
0.99×
Operating expenses
¥7.475M
7.45%
0.99×