56.00
Revenue¥M
74.39
76.93
79.38
78.66
80.17
82.85
83.10
83.98
85.08
87.89
60.53
1.86%
1.77%
50
21.44
Revenue growth%
7.42
9.03
9.61
11.80
14.35
14.63
13.93
13.03
13.56
12.59
6.45
13.56
12.81
38
14.14
Gross margin%
10.46
8.31
11.17
11.00
13.96
15.96
16.74
18.07
15.36
14.30
28.41
15.96
14.13
44
29.36
Operating margin%
24.89
27.24
25.64
28.37
28.39
25.73
26.77
27.47
28.87
26.33
4.48
26.77
27.01
38
13.52
Net margin%
17.11
17.15
19.23
16.77
14.58
13.12
11.39
10.27
13.01
10.90
9.33
11.39
13.85
52
10.90
P/E ratio (avg)x
19.22
21.89
22.40
23.28
22.31
21.27
22.48
21.37
22.02
22.15
30.32
22.02
22.08
46
28.46
EV/EBITx
21.83
22.84
22.15
24.20
23.09
24.95
25.24
22.40
20.78
21.03
18.97
22.40
22.62
8
12.68
FCF yield (avg)%
11.92
13.10
15.41
15.74
17.09
18.69
16.72
18.59
18.41
18.16
10.22
18.41
16.91
45
26.00
FCF margin%
11.34
10.46
8.67
9.72
10.52
10.63
9.74
8.76
10.61
10.96
9.52
10.61
10.49
29
0.963
FCF / Net incomex
1.540
1.614
1.709
1.535
1.350
1.227
1.235
1.265
1.190
1.125
1.142
1.227
1.308
86
4.78
ROIC%
8.58
8.60
10.21
11.02
8.88
5.88
5.74
7.05
9.24
9.17
20.35
7.05
8.74
35
9.32
Return on equity%
18.83
16.01
17.64
19.43
20.44
22.64
24.45
24.95
26.57
24.56
5.68
24.56
21.54
86
26.51
Return on assets%
24.10
21.42
24.24
23.55
24.15
26.92
24.84
24.73
25.25
27.31
15.29
25.25
24.49
19
0.03
EPS¥
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.03
5.57%
3.49%
—
8.80
EPS growth%
7.98
6.69
8.61
10.17
12.71
11.74
10.41
10.74
10.57
12.35
10.13
10.74
10.49
69
0.06
Bookvalue per sh¥
0.06
0.06
0.06
0.06
0.05
0.06
0.06
0.07
0.07
0.07
0.02
6.95%
2.15%
—
0.02
FCF per share¥
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.90%
2.14%
—
0.05
Dividend per sh¥
0.06
0.07
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.10
0.07
4.82%
4.02%
—
18.23
Div yield (avg)%
4.53
6.03
3.47
5.65
6.80
4.82
3.22
3.17
2.60
3.52
7.97
3.22
4.02
71
8.46
Payout ratio%
3.66
1.68
1.75
0.40
0.40
0.40
0.40
1.58
4.21
4.96
5.36
1.58
1.63
20
553.0
Shares (diluted)M
453.7
462.5
497.8
441.7
376.8
322.9
296.5
271.5
254.1
244.7
546.5
(8.27%)
(6.11%)
46
18.51
Buyback yield%
22.19
24.97
26.51
27.48
26.36
26.82
24.59
27.15
28.61
29.25
13.20
27.15
26.67
21
0.597
D/E ratiox
0.290
0.341
0.364
0.392
0.422
0.467
0.518
0.506
0.605
0.654
0.183
0.518
0.445
75
35.60
Enterprise value¥M
109.1
119.7
122.6
129.2
137.9
142.5
134.5
157.4
182.2
188.6
93.49
6.46%
5.41%
37
45.99
LT debt¥M
58.70
60.69
60.24
63.25
62.96
57.82
62.50
55.38
60.55
54.91
83.20
(2.70%)
(0.08%)
59
Revenue
¥87.89M
1.77%
1.00×
Cost of revenue
¥38.58M
1.80%
1.00×
Operating expenses
¥19.69M
2.29%
1.05×
Goodwill & intangibles
16.02%
Property and equipment
14.88%