94.15
Revenue¥M
52.94
56.23
60.89
65.71
72.87
79.17
86.38
93.05
99.07
109.1
103.9
8.40%
8.63%
82
11.98
Revenue growth%
11.89
9.85
10.51
13.17
11.51
9.78
12.08
9.36
9.59
11.69
14.04
9.78
11.01
19
19.52
Gross margin%
10.87
10.79
11.52
10.16
12.73
11.79
14.11
13.37
15.33
16.33
7.81
14.11
12.26
21
28.63
Operating margin%
14.70
12.03
14.47
15.88
14.86
13.78
14.48
15.77
17.15
16.12
10.11
15.77
14.78
63
8.56
Net margin%
26.91
25.63
27.88
26.35
25.41
24.94
26.83
27.84
29.08
28.96
9.37
27.84
26.87
75
14.42
P/E ratio (avg)x
19.35
22.35
24.03
23.87
22.60
23.48
27.39
29.16
30.09
33.04
17.31
29.16
23.95
44
19.03
EV/EBITx
22.28
25.59
28.51
29.42
32.58
32.95
35.94
39.65
43.88
42.22
16.21
39.65
32.77
45
4.20
FCF yield (avg)%
0.40
1.62
4.11
3.73
6.37
4.40
1.68
0.40
0.40
2.37
9.21
1.68
2.03
12
25.40
FCF margin%
6.12
9.00
10.90
13.21
14.83
15.89
16.97
17.74
20.16
22.11
10.90
17.74
15.36
18
0.824
FCF / Net incomex
1.480
1.495
1.433
1.494
1.582
1.713
1.616
1.410
1.479
1.395
0.544
1.479
1.487
88
8.54
ROIC%
26.17
25.84
27.77
29.56
30.38
29.85
26.99
25.20
27.65
29.48
4.54
27.65
27.71
70
6.82
Return on equity%
10.47
11.81
11.44
9.02
7.11
9.32
8.75
11.53
12.73
12.11
11.43
11.53
10.95
59
14.42
Return on assets%
14.72
17.56
19.23
17.00
19.28
17.52
20.51
21.67
23.17
21.13
15.13
21.13
19.25
43
0.03
EPS¥
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
9.24%
8.50%
—
9.07
EPS growth%
23.73
22.01
24.92
26.40
25.01
25.40
22.99
23.29
25.23
23.17
11.56
23.29
24.33
48
0.04
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(2.11%)
(3.02%)
—
0.04
FCF per share¥
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
(3.22%)
(1.89%)
—
0.03
Dividend per sh¥
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.02
9.67%
9.08%
—
21.82
Div yield (avg)%
14.95
17.50
14.65
16.42
18.99
20.20
20.34
21.51
20.47
18.94
23.18
20.34
18.96
39
11.15
Payout ratio%
8.77
7.88
4.95
5.21
6.89
9.25
7.34
5.37
7.24
8.58
14.83
7.34
7.29
50
1.860
Shares (diluted)B
1.985
2.100
2.157
2.288
2.101
2.208
2.080
2.162
2.216
2.383
1.891
2.56%
1.13%
25
11.04
Buyback yield%
22.38
25.30
25.79
24.42
25.13
23.98
26.71
27.15
25.14
24.30
11.62
25.14
25.14
32
1.434
D/E ratiox
1.440
1.484
1.604
1.721
1.686
1.523
1.375
1.243
1.300
1.431
1.281
1.375
1.462
33
57.77
Enterprise value¥M
65.36
69.21
65.26
73.67
81.04
84.77
85.06
86.78
80.97
87.12
18.55
1.46%
2.35%
20
79.34
LT debt¥M
8.234
9.203
10.79
10.81
12.13
14.33
16.88
18.52
19.20
20.59
15.33
11.16%
10.93%
67
Revenue
¥109.1M
8.63%
1.00×
Cost of revenue
¥60.14M
8.96%
1.03×
Operating expenses
¥24.91M
7.83%
0.93×
Property and equipment
17.22%