42.38
Revenue¥M
42.84
46.38
49.46
52.23
56.86
59.47
63.29
67.76
72.07
75.33
47.35
5.79%
6.53%
41
6.57
Revenue growth%
24.47
24.94
27.91
26.45
27.26
27.12
24.20
22.46
24.71
24.19
3.54
24.20
24.83
38
18.14
Gross margin%
23.72
22.55
20.63
20.76
20.22
17.34
14.36
15.14
15.29
14.67
9.19
15.14
18.78
83
26.98
Operating margin%
21.26
20.90
18.78
18.86
20.50
19.16
20.04
22.91
20.24
19.99
2.66
20.04
20.14
21
14.51
Net margin%
13.87
13.02
10.09
9.06
8.79
6.25
7.90
5.21
5.23
6.24
19.92
6.24
8.35
88
16.78
P/E ratio (avg)x
22.92
25.10
25.67
27.33
25.75
23.61
23.11
24.34
25.58
26.26
26.90
24.34
25.34
70
29.27
EV/EBITx
8.743
9.825
10.83
10.43
11.50
10.72
11.99
11.86
12.55
14.29
35.32
11.99
11.16
43
28.62
FCF yield (avg)%
5.55
7.67
9.84
10.46
7.65
10.39
8.17
8.50
7.05
6.56
3.09
8.17
7.92
89
17.05
FCF margin%
14.31
16.31
14.45
16.01
13.32
14.70
16.57
18.88
17.16
15.26
10.56
16.57
15.63
41
1.633
FCF / Net incomex
0.356
0.382
0.357
0.377
0.435
0.402
0.382
0.427
0.444
0.503
1.344
0.427
0.392
28
12.82
ROIC%
24.20
22.95
20.55
21.23
23.52
22.85
23.87
24.52
26.97
26.78
2.04
24.52
23.70
55
20.87
Return on equity%
8.44
10.52
8.09
9.39
7.47
8.97
7.05
9.05
7.85
9.60
29.72
8.97
8.71
38
20.63
Return on assets%
22.02
23.33
22.33
23.02
21.50
18.55
19.22
19.93
20.18
18.08
23.70
19.22
20.84
14
0.04
EPS¥
0.07
0.07
0.06
0.07
0.07
0.07
0.06
0.06
0.06
0.07
0.04
0.29%
1.72%
—
21.62
EPS growth%
14.22
14.33
11.60
14.07
11.28
9.54
8.40
9.50
6.61
7.43
12.09
8.40
10.41
39
0.09
Bookvalue per sh¥
0.05
0.05
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.04
0.08
(2.70%)
(2.38%)
—
0.02
FCF per share¥
0.06
0.07
0.07
0.08
0.10
0.11
0.11
0.12
0.14
0.16
0.01
10.83%
12.91%
—
0.08
Dividend per sh¥
0.06
0.07
0.06
0.06
0.06
0.07
0.06
0.06
0.07
0.08
0.02
5.15%
1.36%
—
17.03
Div yield (avg)%
15.80
17.51
14.65
16.73
16.70
19.36
18.10
20.71
22.40
24.33
15.10
20.71
17.81
79
26.65
Payout ratio%
14.81
12.72
12.79
11.91
14.30
11.74
9.98
9.18
7.95
9.61
26.09
9.61
11.83
54
0.569
Shares (diluted)B
1.045
1.026
1.113
1.114
1.152
1.364
1.634
1.688
1.801
2.107
0.569
12.84%
9.23%
26
7.39
Buyback yield%
13.49
13.78
13.57
14.19
13.43
14.08
14.57
12.78
14.77
14.10
16.21
14.10
13.93
62
1.586
D/E ratiox
0.702
0.810
0.952
1.141
1.228
1.312
1.354
1.421
1.656
1.969
1.432
1.421
1.270
85
9.969
Enterprise value¥M
69.67
67.25
65.88
72.94
74.02
81.66
81.56
83.28
90.87
100.8
31.30
6.37%
3.50%
75
49.53
LT debt¥M
28.80
26.39
26.72
28.43
26.90
26.12
29.91
32.77
30.24
33.50
40.47
4.48%
1.29%
32
Revenue
¥75.33M
6.53%
1.00×
Cost of revenue
¥37.71M
6.86%
1.03×
Operating expenses
¥15.46M
5.73%
0.93×
Property and equipment
17.86%
Goodwill & intangibles
16.47%