9.663
Revenue¥M
57.58
63.00
67.10
72.41
78.56
86.85
94.84
104.5
111.3
123.2
10.11
9.42%
8.83%
76
26.63
Revenue growth%
12.15
13.02
10.48
7.82
10.65
8.96
11.59
14.49
15.54
17.85
9.44
14.49
11.87
85
14.88
Gross margin%
14.26
11.32
12.89
14.79
16.67
18.41
17.54
16.65
15.78
16.22
27.10
16.65
16.00
86
5.10
Operating margin%
4.69
2.92
2.81
4.41
6.67
9.11
6.42
9.00
10.53
9.62
4.18
9.11
6.54
60
13.71
Net margin%
26.47
26.91
27.48
27.11
28.83
27.44
26.18
26.22
27.54
26.90
23.11
26.90
27.01
94
9.487
P/E ratio (avg)x
42.70
48.57
53.83
51.78
60.51
63.72
74.78
73.15
79.72
90.42
18.22
74.78
62.11
20
24.14
EV/EBITx
50.04
55.20
62.64
59.16
65.55
70.55
74.16
74.93
88.51
85.23
29.18
74.93
68.05
94
25.00
FCF yield (avg)%
6.40
8.82
10.87
8.29
11.27
8.83
8.76
10.27
8.22
5.75
18.67
8.76
8.79
58
7.21
FCF margin%
12.66
12.42
13.31
11.78
9.39
9.18
7.71
6.95
7.79
8.08
8.06
7.79
9.28
70
0.784
FCF / Net incomex
0.316
0.324
0.377
0.368
0.422
0.450
0.479
0.474
0.495
0.550
0.240
0.479
0.436
44
26.79
ROIC%
7.74
5.26
5.09
5.24
3.53
1.00
0.40
1.05
0.40
0.40
4.29
0.40
2.29
51
20.80
Return on equity%
0.40
2.62
1.14
3.31
3.78
3.93
2.76
5.05
5.29
6.27
3.34
5.05
3.54
82
12.84
Return on assets%
15.11
13.14
13.66
12.10
12.86
12.41
13.45
11.13
9.19
8.77
13.23
11.13
12.64
54
0.02
EPS¥
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.36%
(3.40%)
—
16.66
EPS growth%
5.38
5.67
3.88
5.50
4.07
5.03
3.36
1.80
2.25
5.20
6.33
3.36
4.55
45
0.01
Bookvalue per sh¥
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.04
10.41%
7.50%
—
0.03
FCF per share¥
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.01
4.07%
4.57%
—
0.02
Dividend per sh¥
0.04
0.05
0.06
0.06
0.06
0.06
0.07
0.08
0.08
0.09
0.03
10.35%
9.12%
—
28.42
Div yield (avg)%
21.56
24.46
24.64
26.20
27.21
27.14
27.77
25.58
23.76
22.92
27.14
25.58
25.11
40
8.37
Payout ratio%
12.08
10.31
10.97
8.44
7.69
6.69
7.20
8.91
7.63
9.25
2.30
7.63
8.67
64
2.180
Shares (diluted)B
2.417
2.421
2.416
2.424
2.477
2.282
2.476
2.735
2.928
2.672
2.158
1.53%
1.50%
31
9.13
Buyback yield%
9.45
9.14
6.99
7.13
8.63
6.96
9.42
9.17
11.21
11.51
9.33
9.42
9.15
65
1.725
D/E ratiox
1.720
1.818
1.758
1.623
1.480
1.457
1.380
1.392
1.508
1.700
1.558
1.457
1.565
63
113.3
Enterprise value¥M
166.1
180.9
174.2
191.3
217.0
220.4
221.6
236.4
244.5
281.7
111.4
5.36%
6.31%
80
37.00
LT debt¥M
115.3
121.2
133.4
150.1
147.9
160.9
174.6
174.1
169.3
176.7
31.53
3.63%
5.10%
94
Revenue
¥123.2M
8.83%
1.00×
Cost of revenue
¥53.75M
8.46%
0.97×
Operating expenses
¥30.54M
9.38%
1.05×
Property and equipment
17.34%
Goodwill & intangibles
15.19%
Spread over hurdle
34.49%