10.07
Revenue¥M
44.76
49.42
52.81
58.00
64.13
68.92
73.62
79.82
88.60
95.02
11.17
8.18%
8.56%
21
10.34
Revenue growth%
8.23
10.10
12.08
13.49
16.44
13.91
13.79
12.09
10.52
10.95
4.64
12.09
12.08
74
11.93
Gross margin%
8.49
9.34
11.34
8.90
8.85
8.38
5.42
3.50
2.43
2.69
25.23
3.50
8.43
91
11.74
Operating margin%
25.08
22.57
20.99
20.83
19.43
19.67
21.83
24.78
27.32
30.16
8.56
24.78
22.20
12
12.10
Net margin%
18.26
17.38
19.85
16.90
18.58
17.60
15.09
14.61
12.81
11.22
2.40
14.61
17.14
93
31.12
P/E ratio (avg)x
46.49
50.34
59.69
66.81
79.40
93.48
111.3
117.2
116.4
130.3
28.91
116.4
86.44
51
29.82
EV/EBITx
25.20
26.77
29.09
27.60
28.21
29.66
28.83
26.94
28.77
30.08
6.799
28.83
28.49
12
13.41
FCF yield (avg)%
7.44
10.31
13.19
14.31
17.27
16.26
15.87
16.68
15.78
17.05
14.91
16.26
15.83
71
14.89
FCF margin%
14.19
11.39
10.62
11.44
13.57
11.88
10.08
8.62
6.28
4.18
28.06
8.62
11.01
10
1.271
FCF / Net incomex
1.274
1.154
1.266
1.383
1.222
1.306
1.423
1.278
1.224
1.287
0.132
1.287
1.276
43
27.94
ROIC%
7.67
8.38
9.68
11.09
10.49
8.59
7.86
10.07
10.47
9.74
7.69
9.74
9.71
36
14.52
Return on equity%
11.44
12.36
10.75
9.40
8.81
7.85
5.32
2.56
0.40
1.34
24.96
2.56
8.33
59
8.70
Return on assets%
19.75
21.44
18.53
19.83
18.65
19.32
16.42
16.57
13.99
16.86
20.54
16.57
18.59
91
0.03
EPS¥
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.03
(2.06%)
0.48%
—
28.81
EPS growth%
17.82
15.31
12.97
11.01
10.62
8.81
7.50
6.72
5.09
3.30
13.61
6.72
9.71
81
0.01
Bookvalue per sh¥
0.03
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.04
7.08%
3.84%
—
0.04
FCF per share¥
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
0.33%
(3.35%)
—
0.03
Dividend per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
2.16%
1.33%
—
4.96
Div yield (avg)%
18.50
19.99
18.27
18.51
20.46
23.14
20.34
20.93
18.82
19.64
10.85
20.34
19.81
65
18.44
Payout ratio%
14.70
16.98
15.24
15.05
13.65
13.45
10.98
13.12
12.74
14.50
28.54
13.12
14.07
23
1.578
Shares (diluted)B
1.666
1.666
1.652
1.788
1.934
2.071
1.981
1.878
1.765
1.905
1.640
(0.31%)
1.83%
77
9.89
Buyback yield%
2.22
1.43
0.40
0.40
0.40
3.03
5.00
6.58
4.58
5.39
12.48
5.00
2.63
89
1.030
D/E ratiox
1.355
1.395
1.421
1.611
1.480
1.342
1.348
1.521
1.538
1.470
1.169
1.470
1.446
86
52.40
Enterprise value¥M
158.4
159.1
160.1
158.9
143.4
149.4
142.8
137.8
131.0
126.5
60.80
(2.48%)
(1.16%)
89
77.40
LT debt¥M
102.3
100.7
107.1
116.5
119.3
114.0
127.2
143.3
150.1
152.7
63.87
5.07%
4.49%
10
Revenue
¥95.02M
8.56%
1.00×
Cost of revenue
¥50.94M
8.67%
1.01×
Operating expenses
¥14.64M
8.09%
0.96×
Goodwill & intangibles
19.00%
Property and equipment
14.82%