0.987
Revenue¥M
10.19
11.03
11.90
12.67
13.16
14.26
15.51
16.63
17.35
18.32
1.077
6.84%
6.91%
37
22.59
Revenue growth%
5.26
4.27
7.25
6.76
8.40
7.85
9.44
11.04
8.62
9.93
26.91
9.44
8.13
9
26.79
Gross margin%
22.25
20.56
21.22
21.97
24.23
22.46
20.25
18.10
20.88
19.14
19.49
20.25
21.05
32
12.59
Operating margin%
10.18
8.33
7.26
7.34
6.14
4.34
3.59
2.05
0.40
2.98
10.04
2.98
5.24
68
16.28
Net margin%
18.36
19.47
21.24
20.93
21.27
20.96
19.04
16.73
18.24
19.17
13.61
19.04
19.32
76
29.15
P/E ratio (avg)x
9.167
8.786
8.987
8.807
8.312
8.988
9.309
8.002
8.107
7.605
14.50
8.107
8.796
93
7.101
EV/EBITx
35.48
40.28
45.54
52.96
52.45
59.85
62.56
67.71
73.59
80.90
32.27
67.71
56.41
18
5.24
FCF yield (avg)%
7.86
10.01
8.45
5.98
7.92
7.71
5.39
6.90
8.18
10.65
5.61
7.71
7.89
9
19.88
FCF margin%
25.94
24.89
27.33
24.65
24.64
24.90
22.63
23.94
26.38
26.70
29.41
24.90
24.90
93
1.133
FCF / Net incomex
1.450
1.431
1.386
1.293
1.166
1.234
1.211
1.269
1.326
1.230
1.767
1.234
1.281
40
3.23
ROIC%
10.88
10.86
11.32
14.13
12.65
10.62
9.73
8.52
10.85
10.69
27.75
10.62
10.86
54
22.91
Return on equity%
4.94
5.58
6.34
6.23
5.89
7.56
7.90
5.54
7.02
6.88
22.39
7.02
6.28
49
17.36
Return on assets%
21.94
21.99
21.27
19.17
17.65
20.13
17.71
20.43
19.25
20.43
14.90
20.13
20.28
26
0.04
EPS¥
0.03
0.03
0.03
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.05
(2.35%)
(0.33%)
—
29.90
EPS growth%
17.08
14.34
13.44
14.00
12.80
15.49
15.87
18.32
17.83
16.75
6.91
16.75
15.68
91
0.02
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
0.67%
(5.62%)
—
0.03
FCF per share¥
0.08
0.09
0.10
0.12
0.13
0.14
0.16
0.20
0.22
0.24
0.02
13.93%
13.83%
—
0.02
Dividend per sh¥
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.06
0.04
8.07%
6.86%
—
12.16
Div yield (avg)%
17.17
15.40
18.17
19.82
19.58
17.71
18.43
20.76
22.32
24.23
22.85
20.76
19.01
73
21.61
Payout ratio%
32.79
31.96
32.86
34.63
36.55
37.76
35.32
36.12
38.71
38.31
15.41
37.76
35.72
86
295.1
Shares (diluted)M
356.0
342.6
397.1
399.9
415.2
472.1
449.3
442.3
488.8
567.8
299.5
6.46%
4.48%
66
28.94
Buyback yield%
0.40
1.01
0.40
0.40
3.33
5.71
3.40
4.22
3.25
1.64
17.81
3.40
2.45
49
0.531
D/E ratiox
0.925
0.873
0.956
1.031
0.945
0.909
0.975
0.864
0.772
0.772
0.977
0.864
0.917
8
4.036
Enterprise value¥M
12.59
13.07
15.27
16.47
17.31
20.13
20.56
22.78
23.11
22.71
13.29
5.57%
6.51%
29
3.122
LT debt¥M
14.86
16.56
16.49
16.99
16.84
17.89
16.59
18.33
20.17
19.30
8.157
2.77%
3.28%
82
Revenue
¥18.32M
6.91%
1.00×
Cost of revenue
¥11.32M
6.91%
1.00×
Operating expenses
¥3.566M
7.05%
1.01×
Property and equipment
19.43%
Spread over hurdle
10.43%