35.68
Revenue¥M
61.32
62.74
61.84
62.64
61.82
61.33
62.91
62.65
63.97
63.55
39.25
0.55%
0.40%
52
13.05
Revenue growth%
3.34
4.10
1.58
0.40
2.03
2.77
3.31
3.95
6.56
6.20
23.10
3.95
3.33
27
8.91
Gross margin%
0.40
0.40
0.40
0.97
0.94
0.40
1.68
3.71
6.29
3.93
12.46
3.71
0.95
81
27.30
Operating margin%
21.71
21.84
23.36
20.53
22.13
19.96
19.18
18.38
16.99
19.63
24.35
19.18
20.24
67
17.17
Net margin%
4.02
6.38
3.44
2.72
3.26
3.64
3.14
2.12
2.68
1.14
18.55
2.68
3.20
55
36.46
P/E ratio (avg)x
21.85
18.87
18.30
17.63
15.24
13.36
13.15
13.61
12.07
13.07
26.54
13.15
14.43
35
32.03
EV/EBITx
46.48
53.12
54.31
60.72
69.79
74.00
80.09
80.45
84.85
85.83
11.13
80.45
71.90
40
26.18
FCF yield (avg)%
13.29
11.64
11.85
14.62
17.20
17.82
19.67
19.49
19.19
19.88
22.76
19.49
17.51
87
26.43
FCF margin%
3.41
4.94
6.48
4.14
2.12
1.17
4.17
3.37
3.63
0.63
25.98
3.37
3.52
90
0.890
FCF / Net incomex
0.722
0.638
0.628
0.636
0.582
0.593
0.644
0.565
0.520
0.520
0.720
0.565
0.610
94
28.29
ROIC%
9.13
9.81
10.44
9.85
9.19
10.24
7.30
5.18
2.69
5.11
6.99
5.18
9.16
39
19.39
Return on equity%
8.03
7.12
10.08
13.05
13.24
16.01
13.61
11.77
9.11
10.20
11.43
11.77
10.99
64
18.36
Return on assets%
0.40
0.40
0.40
1.72
0.40
0.40
0.40
0.40
2.69
0.53
25.85
0.40
0.40
28
0.10
EPS¥
0.11
0.12
0.13
0.13
0.12
0.14
0.14
0.13
0.14
0.13
0.10
1.66%
1.71%
—
8.44
EPS growth%
27.39
28.50
27.30
24.83
22.54
23.30
22.91
24.04
26.83
29.01
9.59
24.04
25.83
35
0.12
Bookvalue per sh¥
0.05
0.06
0.07
0.07
0.08
0.08
0.08
0.09
0.08
0.08
0.17
(0.25%)
4.59%
—
0.05
FCF per share¥
0.14
0.16
0.19
0.22
0.21
0.23
0.23
0.25
0.25
0.29
0.14
6.51%
6.81%
—
0.06
Dividend per sh¥
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
0.03
0.14
0.07%
1.18%
—
13.30
Div yield (avg)%
22.14
22.60
22.69
19.75
22.56
24.02
25.98
25.92
25.50
26.09
21.48
25.92
23.36
47
12.70
Payout ratio%
22.93
23.60
21.15
22.96
22.13
19.84
16.88
13.96
11.08
13.07
20.22
13.96
20.50
39
194.4
Shares (diluted)M
238.8
234.7
257.3
248.8
259.6
282.9
291.4
289.1
340.4
387.5
202.7
8.34%
5.48%
53
13.50
Buyback yield%
30.99
29.64
31.42
30.70
31.18
32.90
35.58
35.36
32.52
32.12
22.82
32.90
31.77
10
1.734
D/E ratiox
1.055
1.048
1.009
0.948
0.885
0.836
0.946
0.923
0.843
0.781
0.966
0.843
0.934
17
36.06
Enterprise value¥M
58.78
54.08
51.94
56.91
52.42
49.48
43.36
45.71
41.18
44.67
32.13
(3.15%)
(1.97%)
38
43.03
LT debt¥M
41.44
43.70
42.37
41.19
36.35
36.07
39.62
42.31
39.96
42.05
16.78
2.96%
(1.07%)
70
Revenue
¥63.55M
0.40%
1.00×
Cost of revenue
¥40.10M
0.02%
0.96×
Operating expenses
¥6.673M
1.19%
1.08×
Property and equipment
15.38%
Spread over hurdle
17.33%