9.860
Revenue¥M
53.72
53.34
53.19
53.30
54.13
54.09
54.52
54.41
56.13
55.41
10.16
0.47%
0.29%
85
2.21
Revenue growth%
16.78
18.14
15.93
14.50
15.92
18.20
19.63
17.79
19.20
19.97
29.45
19.20
17.96
73
2.63
Gross margin%
21.39
19.20
20.37
21.91
23.16
23.58
21.73
19.22
22.11
20.81
14.84
21.73
21.56
55
18.32
Operating margin%
21.08
20.15
19.89
21.72
20.90
18.95
17.92
19.19
18.06
19.12
9.26
18.95
19.54
42
3.84
Net margin%
20.79
23.64
22.56
24.35
25.99
25.03
22.34
19.90
19.85
21.27
5.42
21.27
22.45
92
28.10
P/E ratio (avg)x
13.89
14.68
16.64
17.11
19.43
20.31
19.24
17.87
19.31
19.34
6.537
19.31
18.56
61
33.74
EV/EBITx
22.13
22.62
21.40
18.71
17.46
16.90
18.19
19.31
18.81
18.15
29.10
18.19
18.76
41
9.79
FCF yield (avg)%
28.31
25.91
25.78
26.10
24.01
23.82
26.50
28.01
25.76
25.20
2.83
25.76
25.84
20
15.58
FCF margin%
21.50
19.31
18.82
17.84
17.84
15.06
12.26
12.17
14.15
15.76
19.33
14.15
16.80
49
1.435
FCF / Net incomex
0.435
0.412
0.448
0.444
0.460
0.401
0.364
0.341
0.353
0.327
1.051
0.353
0.406
30
25.04
ROIC%
16.52
18.64
18.17
15.84
17.47
20.03
18.31
16.80
16.06
18.17
29.06
18.17
17.82
17
20.29
Return on equity%
13.39
14.05
11.61
9.53
9.00
6.14
5.11
4.29
6.49
3.58
24.75
5.11
7.75
10
6.09
Return on assets%
20.47
20.14
19.27
19.45
18.06
16.38
15.52
14.79
17.77
18.39
15.32
16.38
18.23
63
0.02
EPS¥
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.02
7.11%
10.20%
—
5.91
EPS growth%
12.84
14.93
12.29
13.69
16.23
17.73
20.53
21.53
22.63
23.63
11.66
21.53
16.98
41
0.04
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.06
(6.18%)
(5.43%)
—
0.04
FCF per share¥
0.05
0.05
0.06
0.05
0.06
0.06
0.05
0.05
0.05
0.06
0.04
1.64%
1.78%
—
0.04
Dividend per sh¥
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.04
0.04
0.02
3.35%
5.60%
—
4.59
Div yield (avg)%
13.65
13.36
15.27
14.75
15.32
17.61
19.44
21.33
23.64
24.31
11.19
21.33
16.46
85
17.33
Payout ratio%
9.37
8.17
7.97
10.53
7.87
6.51
4.67
5.41
5.31
2.84
18.31
5.31
7.19
76
408.3
Shares (diluted)M
330.9
354.7
305.5
267.7
286.7
289.4
311.5
263.7
261.6
261.0
399.0
(1.86%)
(2.30%)
75
13.84
Buyback yield%
11.06
10.17
10.39
9.33
9.72
11.37
12.62
15.48
14.52
14.80
4.27
14.52
11.22
21
0.716
D/E ratiox
0.206
0.204
0.181
0.197
0.203
0.217
0.233
0.226
0.214
0.205
1.289
0.217
0.205
69
48.54
Enterprise value¥M
20.37
18.22
19.15
18.13
17.76
17.56
17.26
17.93
17.10
15.91
16.36
(2.17%)
(1.81%)
7
15.77
LT debt¥M
41.19
37.39
33.31
32.31
28.90
25.39
23.54
23.98
22.93
25.11
42.92
(2.77%)
(5.78%)
57
Revenue
¥55.41M
0.29%
1.00×
Cost of revenue
¥33.64M
0.41%
1.01×
Operating expenses
¥8.524M
(0.03%)
0.97×
Goodwill & intangibles
17.78%
Property and equipment
17.55%
Spread over hurdle
87.97%