29.41
Revenue¥M
37.11
39.03
39.71
41.58
43.51
44.41
45.20
46.29
48.04
48.97
32.01
2.39%
3.24%
54
7.82
Revenue growth%
14.71
12.82
12.18
12.22
10.17
10.04
13.04
14.87
14.79
14.74
27.57
14.74
12.93
55
22.23
Gross margin%
29.39
27.20
25.35
26.76
26.27
26.44
25.66
25.33
25.31
22.40
6.44
25.33
25.97
5
10.80
Operating margin%
29.64
27.25
29.27
31.33
31.78
33.16
30.94
28.53
26.16
23.43
6.89
28.53
29.46
16
6.90
Net margin%
9.37
8.46
10.29
13.04
15.51
15.26
12.58
12.57
12.37
12.71
12.81
12.58
12.57
93
13.85
P/E ratio (avg)x
12.58
13.18
12.25
11.45
12.29
11.86
11.17
11.23
11.82
10.85
10.51
11.23
11.84
55
17.05
EV/EBITx
63.69
75.46
87.56
106.1
109.0
121.6
145.8
144.0
159.4
188.1
13.32
145.8
115.3
89
25.77
FCF yield (avg)%
22.71
19.98
17.32
17.02
18.81
18.42
16.39
16.16
18.68
15.89
24.17
16.39
17.87
81
28.68
FCF margin%
34.92
37.66
40.63
38.50
39.94
39.15
39.02
41.69
40.41
38.33
14.03
39.15
39.09
77
1.099
FCF / Net incomex
0.394
0.427
0.488
0.582
0.636
0.742
0.839
0.952
1.030
1.040
0.344
0.952
0.689
13
14.34
ROIC%
6.24
7.39
8.57
6.68
8.13
9.73
9.51
10.29
12.72
10.53
15.86
10.29
9.04
80
9.42
Return on equity%
30.20
29.41
28.49
28.60
29.22
26.32
27.19
27.01
25.69
25.34
18.90
26.32
27.84
65
22.62
Return on assets%
7.01
7.49
7.80
5.42
8.18
8.93
11.31
8.73
9.81
11.95
27.42
9.81
8.45
95
0.01
EPS¥
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.41%
(2.11%)
—
10.92
EPS growth%
25.98
26.17
26.98
27.09
29.78
32.06
30.90
30.84
32.68
35.53
17.56
32.06
30.31
48
0.01
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
3.72%
1.34%
—
0.05
FCF per share¥
0.06
0.06
0.07
0.08
0.09
0.11
0.11
0.13
0.15
0.17
0.04
11.81%
13.18%
—
0.01
Dividend per sh¥
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.01
9.03%
10.65%
—
8.42
Div yield (avg)%
23.39
25.91
25.47
25.58
25.70
24.35
26.93
24.90
27.17
25.36
11.07
25.36
25.52
58
17.65
Payout ratio%
17.29
19.20
17.92
17.07
16.19
18.83
17.24
20.06
18.05
20.92
12.59
18.83
17.99
77
1.201
Shares (diluted)B
1.601
1.722
1.927
1.816
1.959
2.275
2.458
2.592
2.967
2.922
1.223
8.33%
7.72%
44
5.94
Buyback yield%
2.91
2.61
3.36
1.99
0.40
2.82
3.11
1.10
1.91
0.75
6.82
1.91
2.30
21
1.793
D/E ratiox
1.688
1.645
1.483
1.515
1.633
1.691
1.597
1.630
1.733
1.664
1.075
1.664
1.639
23
30.24
Enterprise value¥M
52.25
56.64
54.40
53.51
63.46
67.89
69.02
74.46
75.53
90.02
21.32
7.24%
5.73%
28
39.90
LT debt¥M
27.73
32.77
31.50
36.25
36.57
36.49
41.81
41.63
46.69
50.52
39.56
6.68%
6.71%
80
Revenue
¥48.97M
3.24%
1.00×
Cost of revenue
¥34.28M
3.24%
1.00×
Operating expenses
¥8.591M
3.38%
1.01×
Goodwill & intangibles
18.83%
Property and equipment
18.36%