7.408
Revenue¥M
3.606
3.957
4.355
4.710
5.197
5.630
6.200
6.665
7.254
7.681
8.045
8.13%
8.87%
21
26.97
Revenue growth%
29.18
28.82
30.18
27.74
26.95
25.95
26.95
28.51
26.17
26.10
20.31
26.17
27.35
58
10.03
Gross margin%
17.23
18.28
19.55
19.96
22.35
25.32
24.05
23.52
22.29
21.48
2.23
23.52
21.88
71
9.13
Operating margin%
0.40
0.40
0.47
2.48
3.60
3.40
0.58
0.77
0.40
0.40
14.40
0.58
0.53
41
5.95
Net margin%
19.93
22.05
23.87
24.03
23.41
25.08
23.84
24.01
25.89
25.08
26.94
25.08
23.94
32
24.64
P/E ratio (avg)x
41.38
46.53
52.01
53.16
59.21
58.34
57.27
64.98
64.62
75.05
29.34
64.62
57.81
74
19.36
EV/EBITx
30.08
32.76
33.44
34.56
37.25
41.13
44.94
47.94
46.94
46.76
14.96
46.76
39.19
57
24.83
FCF yield (avg)%
29.22
26.58
28.96
26.60
24.22
22.49
24.22
24.60
22.54
25.09
25.71
24.22
24.84
78
5.87
FCF margin%
9.41
8.67
10.49
12.74
13.44
15.47
13.33
12.42
9.84
7.72
3.99
12.42
11.46
73
1.362
FCF / Net incomex
2.138
2.089
2.132
2.281
2.475
2.747
3.005
3.035
3.112
3.580
1.479
3.035
2.611
71
15.15
ROIC%
15.25
15.79
18.72
19.62
17.56
19.76
18.92
19.03
19.73
19.68
26.88
19.68
18.97
71
28.20
Return on equity%
2.92
3.82
4.66
6.07
6.42
7.47
5.44
5.53
6.89
3.91
2.07
5.53
5.48
54
8.71
Return on assets%
8.55
8.08
5.15
4.42
5.92
7.09
7.81
9.07
7.91
7.75
16.52
7.81
7.78
84
—
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
10.96%
11.00%
—
6.12
EPS growth%
12.72
10.58
12.08
12.38
14.61
17.18
16.41
14.48
16.90
16.37
27.23
16.41
14.55
40
0.01
Bookvalue per sh¥
—
—
—
—
—
—
—
0.01
0.01
0.01
—
2.71%
1.03%
—
—
FCF per share¥
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.90%
8.90%
—
0.01
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
0.01
(1.01%)
0.27%
—
28.45
Div yield (avg)%
9.14
6.79
9.78
9.00
10.52
9.97
8.88
7.20
5.39
8.29
11.52
8.29
8.94
69
2.85
Payout ratio%
8.53
9.31
11.09
9.98
11.49
13.12
15.54
13.59
13.48
13.22
7.04
13.48
12.30
74
0.839
Shares (diluted)B
1.129
1.039
1.087
1.018
0.982
0.909
0.863
0.947
1.081
1.229
0.849
4.59%
1.37%
80
23.03
Buyback yield%
33.29
34.40
34.73
36.98
39.81
41.84
41.97
39.68
40.41
40.31
25.65
40.41
39.74
26
1.261
D/E ratiox
1.223
1.333
1.449
1.404
1.377
1.385
1.414
1.386
1.432
1.545
1.517
1.414
1.395
82
1.573
Enterprise value¥M
5.733
5.122
5.045
4.455
4.012
3.552
3.880
3.868
4.081
3.835
2.853
(0.90%)
(4.25%)
26
5.087
LT debt¥M
11.43
12.21
14.15
14.98
14.94
14.57
17.00
19.67
21.43
20.74
3.004
6.78%
6.20%
54
Revenue
¥7.681M
8.87%
1.00×
Cost of revenue
¥5.376M
8.87%
1.00×
Operating expenses
¥0.787M
8.51%
0.97×
Spread over hurdle
20.90%