9.913
Revenue¥M
25.45
25.71
26.22
26.77
26.83
26.81
28.10
28.34
28.95
29.93
10.16
2.21%
1.96%
64
19.06
Revenue growth%
31.36
28.63
31.01
32.79
33.89
31.20
31.52
28.61
25.71
23.34
11.49
28.61
31.10
59
6.51
Gross margin%
25.00
24.93
24.42
23.62
22.28
24.28
25.27
25.86
25.55
26.97
22.42
25.55
24.97
86
13.44
Operating margin%
0.71
0.40
0.40
1.09
0.40
1.39
1.27
1.14
0.40
0.40
5.69
1.14
0.56
26
14.55
Net margin%
4.99
2.15
0.40
0.40
0.40
0.94
3.80
6.19
8.67
5.75
8.22
5.75
2.97
42
8.528
P/E ratio (avg)x
22.77
22.18
19.99
19.77
21.60
20.02
18.10
17.99
17.25
18.53
34.32
18.10
19.88
76
25.48
EV/EBITx
28.38
32.02
33.18
29.95
27.40
28.92
27.51
29.63
32.86
30.71
28.12
29.63
29.79
79
9.43
FCF yield (avg)%
23.80
21.89
23.60
23.91
25.32
28.10
26.09
23.83
21.90
23.12
18.38
23.83
23.82
52
4.27
FCF margin%
2.03
0.93
1.88
0.40
0.51
0.40
0.40
1.79
4.55
4.93
5.34
1.79
1.36
8
0.601
FCF / Net incomex
1.302
1.298
1.442
1.454
1.696
1.617
1.904
2.245
2.556
2.437
1.710
2.245
1.656
43
14.50
ROIC%
6.34
5.96
4.29
2.65
1.56
4.39
3.52
1.46
0.40
0.40
27.68
1.46
3.08
20
27.87
Return on equity%
20.54
18.88
17.16
16.83
17.31
15.40
12.45
9.61
11.63
11.62
5.30
11.63
16.12
11
6.93
Return on assets%
24.72
22.23
22.10
20.03
22.96
20.61
17.78
14.78
15.26
15.31
26.99
15.31
20.32
8
0.01
EPS¥
—
—
—
—
—
—
—
—
—
—
0.01
(2.68%)
(2.69%)
—
29.75
EPS growth%
13.00
10.47
8.83
10.03
12.27
15.10
16.56
14.26
13.81
14.54
17.23
14.54
13.40
36
0.01
Bookvalue per sh¥
0.01
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.47%
6.93%
—
—
FCF per share¥
—
—
—
—
—
—
—
—
—
—
—
(0.32%)
(0.63%)
—
—
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.01%
2.42%
—
9.94
Div yield (avg)%
25.17
27.76
27.85
30.61
28.85
29.79
28.68
29.06
30.84
28.08
9.95
29.06
28.77
63
28.79
Payout ratio%
28.31
27.10
25.08
24.79
22.77
21.05
18.71
20.58
22.32
23.92
16.61
21.05
23.34
53
1.453
Shares (diluted)B
2.029
2.094
2.031
2.047
1.916
2.120
2.084
2.381
2.540
2.379
1.512
4.42%
0.94%
71
21.91
Buyback yield%
17.33
15.64
13.37
13.89
11.57
11.85
9.72
12.01
11.08
8.53
13.01
11.08
11.93
8
0.806
D/E ratiox
0.838
0.789
0.843
0.906
1.016
1.188
1.382
1.538
1.658
1.721
1.072
1.538
1.102
39
4.828
Enterprise value¥M
17.33
20.51
23.55
23.39
24.79
29.00
33.52
36.91
38.50
42.49
1.693
11.38%
11.25%
24
19.51
LT debt¥M
12.50
12.64
11.84
12.58
10.95
11.26
10.16
11.05
11.07
9.692
4.499
(2.41%)
(3.87%)
6
Revenue
¥29.93M
1.96%
1.00×
Cost of revenue
¥20.95M
1.96%
1.00×
Operating expenses
¥4.319M
2.30%
1.03×
Property and equipment
17.96%