16.89
Revenue¥M
16.98
17.12
17.22
17.89
17.85
17.67
17.80
18.36
18.68
19.26
18.63
1.54%
1.28%
31
24.70
Revenue growth%
28.93
29.17
29.27
30.09
29.60
29.65
30.90
33.66
31.66
34.12
17.60
31.66
29.87
70
28.97
Gross margin%
13.52
13.37
11.24
12.12
11.74
12.53
9.61
11.00
12.85
12.51
5.12
12.51
12.31
83
8.04
Operating margin%
1.12
1.43
4.41
3.47
2.56
5.52
6.08
7.34
10.28
8.62
4.39
7.34
4.97
20
23.87
Net margin%
18.71
17.02
19.94
18.97
16.56
15.28
18.16
18.42
17.22
15.03
16.37
17.22
17.69
70
36.98
P/E ratio (avg)x
18.62
21.16
23.60
25.59
29.04
27.52
27.68
28.15
25.62
28.15
14.51
27.68
26.57
51
30.42
EV/EBITx
37.87
41.32
38.71
42.24
47.66
53.26
58.55
62.60
62.88
71.60
35.22
62.60
50.46
48
10.66
FCF yield (avg)%
13.77
12.26
14.19
14.18
14.02
12.88
11.66
14.42
17.39
18.42
17.78
14.42
14.10
51
22.64
FCF margin%
9.26
7.62
9.59
9.14
10.63
8.94
10.66
8.83
11.48
9.11
3.79
9.11
9.20
15
1.480
FCF / Net incomex
1.482
1.350
1.334
1.255
1.294
1.454
1.551
1.470
1.554
1.670
1.463
1.551
1.462
63
23.02
ROIC%
23.84
24.96
23.21
23.48
22.26
22.93
20.92
20.48
20.19
19.82
28.32
20.48
22.59
37
17.27
Return on equity%
31.09
30.08
30.67
32.86
30.29
30.32
32.42
33.37
30.75
29.29
12.97
30.75
30.71
59
21.49
Return on assets%
19.84
22.02
20.63
18.75
16.33
16.85
17.45
19.92
17.15
18.05
17.82
17.45
18.40
58
0.01
EPS¥
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.01
10.66%
7.99%
—
24.54
EPS growth%
7.40
5.82
2.89
0.83
0.94
0.40
0.40
2.50
5.17
7.19
14.86
2.50
2.70
53
0.02
Bookvalue per sh¥
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.01
4.88%
7.32%
—
0.02
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.03
(1.09%)
(3.55%)
—
0.03
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
10.62%
8.49%
—
20.35
Div yield (avg)%
21.09
22.65
22.22
20.72
18.89
21.88
20.41
19.10
21.73
21.48
20.82
21.48
21.28
85
12.25
Payout ratio%
27.93
26.92
24.59
24.26
24.77
23.07
25.96
26.43
23.99
22.94
29.35
23.99
24.68
50
0.557
Shares (diluted)B
0.740
0.731
0.730
0.754
0.872
0.918
0.970
1.098
1.125
1.136
0.540
5.43%
4.51%
13
10.38
Buyback yield%
12.58
12.79
15.77
14.24
12.15
11.14
13.47
15.70
13.16
10.70
13.30
13.16
12.98
75
1.119
D/E ratiox
1.035
1.047
1.100
1.197
1.169
1.166
1.069
1.126
0.976
1.068
1.385
1.069
1.085
85
9.544
Enterprise value¥M
24.84
27.92
30.46
31.03
31.97
31.59
35.23
41.69
46.72
49.17
17.68
8.99%
6.79%
43
1.431
LT debt¥M
8.848
10.21
10.49
12.18
12.09
11.93
13.53
13.95
14.29
13.52
10.31
2.26%
4.42%
91
Revenue
¥19.26M
1.28%
1.00×
Cost of revenue
¥10.20M
0.89%
0.96×
Operating expenses
¥2.367M
1.62%
1.03×
Property and equipment
17.09%