28.88
Revenue¥M
40.80
41.02
41.88
44.05
44.29
45.04
46.30
46.91
48.75
50.70
29.74
2.74%
2.48%
68
27.59
Revenue growth%
15.84
17.39
16.52
18.72
20.46
17.50
18.71
17.76
20.70
20.40
26.96
18.71
18.23
72
27.11
Gross margin%
3.97
1.25
0.40
0.40
0.40
0.40
0.40
0.40
3.06
5.09
5.86
0.40
0.40
89
6.34
Operating margin%
23.00
24.76
23.79
22.65
19.87
17.69
18.28
17.16
15.76
18.45
29.36
17.69
19.16
11
28.33
Net margin%
15.56
14.34
16.50
15.96
17.97
16.65
15.26
14.92
13.43
14.10
25.93
14.92
15.41
81
36.47
P/E ratio (avg)x
27.33
26.35
27.98
29.73
26.51
26.27
26.50
28.88
31.34
31.09
24.61
28.88
27.66
92
9.692
EV/EBITx
12.25
13.50
13.27
12.40
13.85
12.80
13.74
14.01
13.49
13.98
10.60
13.74
13.50
48
7.20
FCF yield (avg)%
27.06
24.72
25.15
22.25
20.83
23.40
25.91
27.09
25.36
25.96
23.94
25.91
25.25
93
11.65
FCF margin%
9.61
10.58
12.11
9.37
9.74
6.91
7.84
4.92
4.71
4.47
4.52
4.92
8.61
33
0.733
FCF / Net incomex
0.396
0.361
0.352
0.374
0.414
0.425
0.391
0.414
0.427
0.403
1.479
0.414
0.400
21
25.57
ROIC%
22.29
22.48
25.02
23.55
25.02
26.32
28.18
30.72
29.07
26.82
17.61
28.18
25.67
36
18.62
Return on equity%
6.54
8.11
5.95
5.75
8.24
5.86
4.41
5.96
3.46
3.08
21.51
4.41
5.90
88
20.26
Return on assets%
7.17
8.93
6.35
8.92
7.39
9.27
11.25
9.45
6.88
9.29
18.49
9.29
8.92
34
0.16
EPS¥
0.14
0.15
0.15
0.16
0.17
0.20
0.24
0.26
0.26
0.27
0.16
9.02%
8.70%
—
22.87
EPS growth%
24.86
23.20
20.70
19.26
21.65
22.13
21.21
23.55
20.98
19.45
29.61
21.21
21.43
90
0.11
Bookvalue per sh¥
0.21
0.23
0.26
0.30
0.29
0.32
0.38
0.39
0.41
0.41
0.19
7.56%
8.25%
—
0.06
FCF per share¥
0.07
0.08
0.08
0.09
0.10
0.11
0.12
0.13
0.13
0.14
0.24
7.58%
7.65%
—
0.03
Dividend per sh¥
0.07
0.08
0.09
0.09
0.09
0.08
0.10
0.10
0.10
0.11
0.22
5.48%
4.98%
—
12.34
Div yield (avg)%
10.77
9.58
6.82
6.16
5.97
7.88
5.18
3.10
5.99
6.95
18.47
5.99
6.49
45
24.21
Payout ratio%
23.70
21.08
20.17
20.26
17.58
16.23
14.25
13.18
10.50
8.62
3.83
13.18
16.90
16
0.287
Shares (diluted)B
0.452
0.535
0.597
0.716
0.753
0.882
1.042
1.024
1.114
1.165
0.288
9.12%
11.97%
87
12.66
Buyback yield%
6.71
6.84
8.89
6.00
3.88
0.92
3.16
0.97
0.40
0.74
28.78
0.92
3.52
47
1.607
D/E ratiox
0.157
0.159
0.159
0.167
0.179
0.183
0.176
0.178
0.199
0.198
1.461
0.183
0.177
61
37.65
Enterprise value¥M
74.59
72.92
69.75
66.00
75.46
81.81
91.05
86.96
96.25
104.2
41.33
6.66%
4.14%
94
40.38
LT debt¥M
11.46
11.35
12.06
12.80
13.21
11.63
12.25
11.92
11.28
10.03
47.86
(5.36%)
(2.62%)
45
Revenue
¥50.70M
2.48%
1.00×
Cost of revenue
¥30.29M
2.41%
0.99×
Operating expenses
¥11.09M
2.54%
1.01×
Property and equipment
16.13%
Spread over hurdle
(1.98%)