6.909
Revenue¥M
25.95
28.07
29.84
31.95
34.01
36.05
38.95
41.98
44.67
48.55
7.236
7.38%
7.22%
79
5.50
Revenue growth%
13.37
11.83
13.98
14.17
13.26
13.65
12.91
14.36
17.23
19.16
6.18
14.36
13.81
67
14.14
Gross margin%
18.75
16.60
17.66
15.21
17.89
15.96
15.79
13.85
16.35
15.82
9.69
15.82
16.16
15
26.43
Operating margin%
21.25
23.18
20.25
21.53
24.46
27.33
26.05
28.82
30.63
30.18
3.53
28.82
25.25
79
27.07
Net margin%
29.02
27.43
26.95
26.51
28.02
28.35
30.42
32.87
31.56
34.44
3.76
31.56
28.68
12
8.613
P/E ratio (avg)x
23.95
25.85
22.77
21.22
23.51
25.29
24.89
26.08
24.70
25.45
30.52
25.29
24.79
14
30.45
EV/EBITx
20.45
18.44
20.15
18.11
17.46
15.71
14.42
12.63
11.62
10.61
16.66
12.63
16.59
31
19.94
FCF yield (avg)%
10.37
12.30
11.88
10.21
12.92
11.88
10.52
9.48
10.63
13.41
21.91
10.63
11.25
60
20.41
FCF margin%
12.06
13.34
13.64
14.61
17.13
17.90
17.93
18.04
17.33
15.11
24.99
17.90
16.12
74
1.115
FCF / Net incomex
2.331
2.540
2.798
3.121
3.608
3.871
4.500
4.612
5.363
6.259
0.811
4.612
3.740
88
11.17
ROIC%
5.24
6.42
5.80
5.14
7.02
4.13
6.53
6.21
3.78
2.70
8.04
4.13
5.52
18
6.31
Return on equity%
12.56
13.75
12.96
14.34
15.25
13.51
16.35
15.49
17.04
17.22
5.47
16.35
14.79
84
13.55
Return on assets%
6.17
5.98
7.07
9.80
8.98
8.76
6.21
7.76
8.17
8.17
4.15
8.17
7.96
25
—
EPS¥
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
8.74%
5.95%
—
2.87
EPS growth%
25.02
26.85
24.72
26.94
24.19
22.92
22.36
19.62
19.85
20.08
24.36
20.08
23.55
25
—
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
0.01
0.01
10.97%
10.55%
—
0.01
FCF per share¥
—
—
—
—
—
—
—
—
0.01
0.01
0.01
12.59%
9.06%
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
—
(4.90%)
(4.28%)
—
4.35
Div yield (avg)%
24.01
23.66
23.69
21.26
18.48
18.30
20.48
19.18
21.52
21.41
17.64
20.48
21.33
10
22.12
Payout ratio%
6.52
4.22
6.82
8.05
5.36
5.02
6.48
5.74
6.30
3.44
20.60
5.74
6.02
44
1.727
Shares (diluted)B
1.526
1.427
1.244
1.210
1.171
1.020
1.007
0.924
0.909
0.815
1.681
(6.98%)
(7.42%)
19
18.67
Buyback yield%
12.70
13.84
11.16
9.75
6.94
9.36
6.85
4.42
6.89
7.77
24.63
6.89
8.57
61
0.236
D/E ratiox
0.607
0.642
0.728
0.789
0.708
0.773
0.779
0.756
0.843
0.864
1.404
0.779
0.765
81
9.565
Enterprise value¥M
58.18
65.50
68.49
76.36
72.81
77.48
90.64
85.77
98.43
94.71
44.48
5.40%
5.01%
73
23.85
LT debt¥M
41.41
46.72
46.52
50.40
45.92
50.45
56.57
62.70
60.69
57.13
4.777
4.47%
2.84%
51
Revenue
¥48.55M
7.22%
1.00×
Cost of revenue
¥26.96M
6.97%
0.98×
Operating expenses
¥9.375M
7.20%
1.00×
Property and equipment
17.41%
Spread over hurdle
43.60%