24.76
Revenue¥M
36.09
37.05
38.06
38.48
40.19
41.69
43.51
43.97
44.61
45.61
27.00
2.56%
2.73%
49
20.26
Revenue growth%
12.98
13.45
11.91
9.05
11.46
9.55
12.19
13.87
11.50
12.96
23.68
12.19
12.05
94
5.72
Gross margin%
3.24
3.32
3.72
6.05
4.68
7.15
9.39
11.48
12.45
10.19
14.94
10.19
6.60
64
7.35
Operating margin%
9.98
9.00
9.08
11.78
14.10
11.69
11.13
9.16
10.64
10.52
19.81
10.64
10.58
22
29.78
Net margin%
32.47
30.79
31.10
31.82
31.60
30.09
27.10
28.63
28.89
28.76
18.70
28.76
30.44
68
20.08
P/E ratio (avg)x
7.923
8.415
9.108
9.133
8.191
8.574
8.768
8.552
8.905
8.746
16.85
8.746
8.660
62
23.27
EV/EBITx
37.72
42.61
50.51
57.67
59.07
56.87
57.86
68.46
68.00
71.72
20.32
68.00
57.76
62
25.32
FCF yield (avg)%
4.15
6.35
4.33
2.59
0.40
0.65
3.49
3.04
1.30
2.19
26.32
2.19
2.81
45
14.14
FCF margin%
20.56
21.41
20.59
23.07
22.34
21.31
20.28
21.27
20.82
18.90
27.53
20.82
21.04
71
0.384
FCF / Net incomex
2.562
3.066
3.305
3.453
3.863
4.598
5.376
5.211
6.168
6.176
1.740
5.376
4.231
42
20.91
ROIC%
21.67
23.61
21.12
19.50
19.13
17.30
16.54
17.20
19.58
18.14
29.54
17.30
19.32
17
22.35
Return on equity%
17.64
15.91
17.58
20.54
23.16
23.27
23.00
21.92
23.42
25.27
2.41
23.27
22.46
59
28.52
Return on assets%
18.20
16.07
13.55
15.46
18.42
20.39
18.48
21.39
21.76
24.26
3.59
21.39
18.45
31
0.01
EPS¥
0.08
0.09
0.10
0.11
0.11
0.13
0.14
0.15
0.15
0.16
0.01
6.56%
9.50%
—
26.12
EPS growth%
0.40
3.17
6.10
5.76
5.64
8.06
7.50
10.06
10.80
11.83
14.97
10.06
6.80
28
0.06
Bookvalue per sh¥
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.07
5.55%
1.98%
—
0.03
FCF per share¥
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.02
2.31%
4.00%
—
0.02
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.03
8.25%
6.21%
—
12.82
Div yield (avg)%
23.44
24.12
23.47
24.65
24.34
22.92
20.79
20.66
21.98
20.94
15.06
20.94
23.18
65
5.81
Payout ratio%
11.29
11.12
10.72
9.10
7.09
7.72
6.04
3.40
6.22
7.73
7.79
6.22
7.73
36
0.695
Shares (diluted)B
1.166
1.387
1.553
1.784
1.904
2.066
1.983
1.980
1.991
2.078
0.696
1.77%
7.62%
18
7.86
Buyback yield%
20.80
19.97
18.82
21.59
23.22
20.85
23.29
21.84
20.79
19.32
14.12
20.85
20.82
59
1.769
D/E ratiox
0.506
0.564
0.552
0.580
0.586
0.626
0.646
0.637
0.678
0.720
1.623
0.646
0.606
11
29.19
Enterprise value¥M
31.12
32.36
33.92
35.10
35.87
38.40
43.46
45.54
47.62
49.69
19.43
6.74%
5.83%
21
40.23
LT debt¥M
43.72
42.23
40.57
40.84
42.37
44.30
48.03
49.47
50.00
54.25
50.18
5.07%
2.17%
8
Revenue
¥45.61M
2.73%
1.00×
Cost of revenue
¥21.48M
2.74%
1.00×
Operating expenses
¥11.39M
2.77%
1.00×
Property and equipment
17.76%
Return on capital
107.56%
Spread over hurdle
102.60%