39.03
Revenue¥M
66.35
70.12
70.76
71.97
75.33
76.93
80.25
84.16
87.88
90.48
41.58
3.73%
3.65%
38
15.01
Revenue growth%
15.62
17.85
18.44
19.05
21.30
21.06
22.36
22.77
22.93
22.89
5.09
22.77
21.18
66
6.44
Gross margin%
23.57
26.33
26.92
28.43
28.64
31.06
28.30
25.56
23.75
22.76
12.97
25.56
26.63
22
28.90
Operating margin%
3.56
4.33
2.50
4.46
2.11
2.01
4.94
5.78
5.23
8.22
28.63
5.23
4.40
7
27.90
Net margin%
25.86
28.49
30.19
30.04
32.87
30.26
31.63
29.30
31.53
31.54
17.97
31.53
30.23
32
16.11
P/E ratio (avg)x
38.97
40.99
46.99
46.55
48.67
53.87
53.59
58.12
58.78
62.95
16.14
58.12
51.13
94
7.573
EV/EBITx
24.73
25.86
23.61
26.39
24.42
25.92
25.30
27.20
24.63
25.22
7.255
25.30
25.26
58
29.33
FCF yield (avg)%
30.50
29.29
27.38
28.63
28.82
31.10
29.34
29.15
28.95
29.95
16.79
29.34
29.22
60
27.05
FCF margin%
27.31
30.18
32.07
29.66
27.01
27.89
27.42
24.55
22.84
22.95
13.99
24.55
27.36
13
0.365
FCF / Net incomex
1.048
1.063
1.167
1.217
1.272
1.478
1.780
1.818
2.036
2.066
0.372
1.818
1.375
49
18.58
ROIC%
19.40
21.58
20.38
22.29
19.70
19.86
18.61
16.70
15.76
14.77
4.79
16.70
19.55
73
23.98
Return on equity%
0.40
0.83
2.75
2.61
5.43
5.69
4.05
3.17
1.04
3.84
11.83
3.84
2.96
52
13.70
Return on assets%
4.76
3.96
5.22
7.75
7.62
5.44
5.83
4.71
5.51
6.76
9.86
5.51
5.47
74
0.17
EPS¥
0.61
0.63
0.56
0.55
0.58
0.54
0.60
0.63
0.62
0.64
0.17
1.85%
0.05%
—
23.78
EPS growth%
8.60
8.52
10.19
8.73
9.12
11.63
11.72
10.95
10.50
8.47
7.43
10.95
9.66
63
0.32
Bookvalue per sh¥
0.85
0.86
0.93
0.94
1.03
1.20
1.39
1.64
1.83
1.81
0.31
12.04%
8.32%
—
0.29
FCF per share¥
0.39
0.39
0.38
0.38
0.37
0.34
0.36
0.41
0.40
0.46
0.70
4.34%
1.64%
—
0.55
Dividend per sh¥
0.09
0.08
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.54
(1.11%)
(4.68%)
—
9.41
Div yield (avg)%
12.15
14.32
13.45
15.60
13.15
12.63
12.85
10.18
7.29
8.95
21.08
10.18
12.74
63
29.51
Payout ratio%
24.17
24.80
23.92
20.96
20.17
17.89
17.40
18.80
16.99
17.01
28.13
17.40
19.48
38
156.1
Shares (diluted)M
164.6
177.2
198.8
223.4
241.5
235.1
253.7
243.9
266.5
285.2
157.3
3.38%
5.98%
63
26.80
Buyback yield%
10.75
10.26
9.93
11.24
11.31
9.54
7.48
7.35
5.61
8.48
3.55
7.48
9.73
43
1.552
D/E ratiox
1.124
1.138
1.175
1.265
1.245
1.118
1.218
1.088
1.110
0.985
1.764
1.110
1.131
42
38.44
Enterprise value¥M
107.8
115.8
133.7
145.3
143.3
167.6
171.9
170.6
191.7
181.3
55.48
4.81%
7.09%
62
59.96
LT debt¥M
132.7
128.3
138.3
149.6
163.8
187.9
196.3
224.5
250.3
266.9
9.072
10.25%
8.14%
72
Revenue
¥90.48M
3.65%
1.00×
Cost of revenue
¥50.11M
3.65%
1.00×
Operating expenses
¥13.09M
3.73%
1.01×
Property and equipment
16.69%