1.994
Revenue¥M
22.84
24.97
26.71
29.23
31.66
35.00
37.62
41.85
46.43
49.47
2.182
9.34%
9.18%
19
4.64
Revenue growth%
19.00
18.89
16.18
15.83
17.78
19.26
17.04
15.74
18.00
18.92
22.39
18.00
17.89
25
24.96
Gross margin%
0.40
0.40
3.25
4.44
3.47
1.55
2.58
3.00
2.34
4.09
3.88
2.58
2.79
91
11.43
Operating margin%
8.31
6.82
8.19
6.81
6.08
5.60
5.41
4.46
2.50
2.53
3.12
4.46
5.84
23
12.96
Net margin%
2.25
4.86
2.16
2.66
4.92
7.69
7.96
7.98
5.34
4.74
18.44
7.69
4.89
44
20.28
P/E ratio (avg)x
32.59
36.57
38.00
40.10
40.40
44.06
44.27
44.04
45.40
43.22
25.52
44.06
41.81
38
31.13
EV/EBITx
16.03
17.39
16.80
16.85
15.36
16.03
14.56
13.27
14.01
15.57
15.17
14.56
15.80
24
8.46
FCF yield (avg)%
25.46
23.73
21.77
21.83
19.65
16.87
15.41
14.46
13.10
10.85
6.35
14.46
18.26
21
3.23
FCF margin%
5.85
5.81
7.49
6.76
6.40
5.72
5.96
6.17
3.32
5.30
2.10
5.72
5.90
19
1.043
FCF / Net incomex
0.404
0.381
0.371
0.424
0.391
0.380
0.434
0.432
0.494
0.557
0.584
0.434
0.414
30
25.66
ROIC%
22.16
20.13
18.51
17.45
15.20
18.17
16.19
15.98
15.56
12.95
9.57
15.98
16.82
30
4.32
Return on equity%
30.99
33.96
31.08
28.79
26.36
26.54
26.45
28.30
26.92
25.74
23.52
26.54
27.61
22
25.96
Return on assets%
24.68
24.43
22.85
20.95
20.88
23.23
25.41
28.15
27.09
24.50
9.07
25.41
24.46
6
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
1.31%
1.24%
—
3.20
EPS growth%
25.40
23.24
25.07
27.65
29.37
27.65
29.20
29.56
31.23
31.00
25.34
29.56
28.42
83
—
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.17%
(2.22%)
—
0.01
FCF per share¥
—
—
—
—
—
—
—
—
—
—
0.02
(1.42%)
0.55%
—
0.01
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
0.02
5.19%
(0.04%)
—
14.15
Div yield (avg)%
9.70
10.98
9.90
10.05
7.37
7.07
6.09
8.79
9.57
11.37
25.01
8.79
9.64
58
21.56
Payout ratio%
1.62
0.40
3.11
3.30
4.38
7.09
6.98
7.31
8.98
6.64
23.32
7.09
5.51
5
1.129
Shares (diluted)B
1.164
1.062
0.973
1.017
1.002
0.959
1.000
0.938
0.862
0.821
1.082
(3.91%)
(2.54%)
69
24.56
Buyback yield%
6.55
4.12
4.56
4.21
6.25
9.23
6.83
5.87
2.96
5.37
14.99
5.87
5.62
13
0.605
D/E ratiox
1.442
1.588
1.471
1.521
1.586
1.486
1.580
1.634
1.559
1.766
1.618
1.580
1.569
93
23.64
Enterprise value¥M
15.63
17.42
20.24
20.88
19.73
22.35
24.40
23.66
26.63
28.86
20.47
7.90%
8.00%
27
23.51
LT debt¥M
61.13
64.64
72.29
72.28
77.68
86.66
102.7
105.3
120.7
121.4
44.55
9.34%
8.77%
92
Revenue
¥49.47M
9.18%
1.00×
Cost of revenue
¥29.72M
9.16%
1.00×
Operating expenses
¥9.416M
8.78%
0.96×
Property and equipment
16.74%
Spread over hurdle
(1.44%)