50.65
Revenue¥M
45.93
46.91
46.44
45.73
44.87
45.86
46.89
46.55
47.08
46.49
52.45
0.71%
0.15%
41
6.26
Revenue growth%
13.71
13.56
15.35
15.83
13.92
12.43
14.17
13.14
10.72
10.75
9.34
12.43
13.64
26
13.15
Gross margin%
8.31
11.06
12.15
11.49
12.48
14.73
12.32
11.48
10.88
10.27
18.26
11.48
11.48
51
17.23
Operating margin%
39.51
41.11
38.19
40.87
42.25
43.31
42.77
41.58
40.86
41.72
13.96
41.72
41.34
12
2.38
Net margin%
5.36
7.25
9.22
12.17
12.80
10.53
11.14
8.29
8.93
10.72
26.52
10.53
9.88
59
20.84
P/E ratio (avg)x
19.66
21.19
23.85
27.27
30.68
31.72
29.69
32.09
31.28
30.25
6.691
31.28
29.97
54
11.35
EV/EBITx
11.03
11.60
12.28
11.21
12.02
12.03
13.16
14.72
13.76
14.40
11.62
13.76
12.15
30
26.19
FCF yield (avg)%
11.85
13.21
14.59
15.82
18.59
15.77
14.47
11.60
13.37
11.44
3.85
13.37
13.92
63
9.44
FCF margin%
12.50
11.65
11.02
11.83
9.55
11.52
12.09
9.61
8.86
6.79
16.38
9.61
11.27
35
1.310
FCF / Net incomex
0.736
0.635
0.666
0.723
0.638
0.673
0.715
0.770
0.713
0.637
1.484
0.713
0.693
75
10.89
ROIC%
9.73
9.58
9.12
11.58
9.36
6.83
5.78
7.60
5.42
4.48
26.51
5.78
8.36
11
29.16
Return on equity%
13.67
13.16
12.82
15.69
12.99
10.45
9.40
6.90
5.09
3.27
23.06
6.90
11.64
67
27.90
Return on assets%
27.27
27.36
28.44
29.62
32.38
29.46
27.66
25.06
23.64
22.33
29.04
25.06
27.51
93
0.03
EPS¥
0.02
0.02
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(4.30%)
(3.99%)
—
3.03
EPS growth%
4.83
7.11
9.84
7.29
7.98
8.93
8.02
6.23
5.91
5.65
7.38
6.23
7.20
39
0.02
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.09%
0.30%
—
0.03
FCF per share¥
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
0.02
0.02
0.01
2.73%
3.55%
—
0.01
Dividend per sh¥
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.03
1.74%
5.57%
—
4.24
Div yield (avg)%
16.26
18.42
20.09
18.66
17.19
19.43
19.53
18.06
18.22
21.10
21.63
19.43
18.54
71
25.53
Payout ratio%
11.02
8.47
8.55
6.18
7.50
8.20
10.02
9.99
8.14
8.09
27.75
8.20
8.34
48
0.817
Shares (diluted)B
1.121
1.225
1.432
1.670
1.779
2.056
2.115
2.066
2.166
2.113
0.845
3.50%
8.13%
29
16.64
Buyback yield%
13.50
12.96
13.02
11.87
11.60
9.57
10.25
8.38
7.06
8.15
10.76
8.38
10.93
70
0.207
D/E ratiox
0.344
0.345
0.396
0.453
0.469
0.459
0.524
0.490
0.473
0.548
1.018
0.490
0.464
59
36.12
Enterprise value¥M
61.72
65.50
67.74
74.15
80.02
79.77
85.92
85.85
94.80
98.20
46.71
4.18%
5.69%
83
13.19
LT debt¥M
31.90
32.45
34.36
35.71
39.80
42.25
41.24
45.60
41.84
44.67
26.12
2.33%
3.62%
33
Revenue
¥46.49M
0.15%
1.00×
Cost of revenue
¥25.39M
0.26%
1.01×
Operating expenses
¥5.862M
(0.47%)
0.94×
Property and equipment
13.65%
Spread over hurdle
32.43%