75.28
Revenue¥M
84.77
84.33
87.21
86.85
87.44
87.49
89.45
91.62
90.55
91.26
78.55
0.86%
0.74%
10
14.02
Revenue growth%
16.87
16.08
16.21
13.90
14.18
12.58
14.44
13.93
14.95
13.29
17.51
13.93
14.31
75
8.02
Gross margin%
21.48
20.07
22.87
20.98
19.66
18.32
20.11
20.35
20.37
22.94
7.87
20.35
20.36
40
13.58
Operating margin%
18.69
18.36
21.18
20.11
20.33
21.70
22.50
22.72
23.46
20.64
29.89
22.50
20.91
10
14.65
Net margin%
17.11
17.63
20.41
22.87
25.34
23.95
22.76
25.62
27.32
29.30
28.79
25.62
23.41
18
21.54
P/E ratio (avg)x
16.38
18.41
21.56
20.20
19.78
20.39
20.94
21.24
24.40
26.24
25.81
21.24
20.66
56
23.90
EV/EBITx
42.25
44.14
52.94
62.92
61.73
72.83
77.63
88.55
92.94
102.3
6.098
88.55
67.87
68
24.24
FCF yield (avg)%
3.28
4.67
6.58
5.13
6.21
5.97
4.29
3.48
5.19
7.40
4.95
5.19
5.16
48
22.02
FCF margin%
15.48
15.09
14.60
13.65
14.93
14.56
14.48
12.78
11.17
10.07
6.58
12.78
14.52
47
1.080
FCF / Net incomex
1.649
1.943
1.957
2.039
2.363
2.765
2.907
2.979
3.350
3.464
0.295
2.979
2.564
85
14.71
ROIC%
19.15
20.12
20.44
21.23
23.44
20.65
20.29
22.35
25.18
27.45
24.72
22.35
20.94
35
25.29
Return on equity%
5.91
7.59
7.54
8.55
5.94
6.73
8.26
10.86
13.68
15.04
14.67
10.86
7.93
57
16.49
Return on assets%
17.57
14.62
12.38
11.47
12.31
14.84
15.67
12.92
13.66
12.47
16.93
13.66
13.29
35
0.01
EPS¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.37%
(0.23%)
—
21.59
EPS growth%
17.37
14.97
15.50
16.38
15.04
13.06
13.68
15.50
17.89
18.99
4.24
15.50
15.50
23
0.03
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.05%
2.17%
—
0.04
FCF per share¥
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.04
4.80%
6.86%
—
0.04
Dividend per sh¥
0.05
0.06
0.06
0.07
0.07
0.08
0.09
0.11
0.11
0.12
0.04
13.59%
9.78%
—
12.66
Div yield (avg)%
21.40
22.91
23.21
24.81
24.84
26.27
26.18
27.57
25.64
27.08
24.41
26.27
25.24
41
24.93
Payout ratio%
37.64
40.49
38.98
40.46
40.08
40.22
38.97
41.38
39.53
40.72
13.42
40.22
40.15
35
0.834
Shares (diluted)B
1.288
1.453
1.756
2.050
2.228
2.613
3.131
3.449
3.931
4.207
0.833
13.56%
13.99%
93
26.24
Buyback yield%
14.80
14.26
14.77
16.28
15.33
14.20
15.97
17.51
20.41
19.67
21.23
17.51
15.65
55
0.432
D/E ratiox
1.791
2.105
2.304
2.243
2.345
2.681
3.102
3.442
3.810
4.421
1.613
3.442
2.513
39
17.53
Enterprise value¥M
53.61
60.16
70.05
81.13
95.02
91.93
94.79
104.0
105.9
109.5
16.04
2.88%
8.85%
46
17.47
LT debt¥M
80.84
71.76
76.83
78.65
85.59
84.89
79.00
84.17
88.97
82.96
24.88
(0.62%)
0.76%
53
Revenue
¥91.26M
0.74%
1.00×
Cost of revenue
¥63.88M
0.74%
1.00×
Operating expenses
¥16.46M
0.79%
1.00×
Goodwill & intangibles
22.39%
Property and equipment
13.77%