15.81
Revenue¥M
15.35
15.31
15.39
15.87
16.22
16.38
17.11
17.20
17.94
18.24
17.56
2.38%
1.89%
85
14.96
Revenue growth%
4.75
6.71
7.10
5.61
2.65
1.26
3.01
3.35
2.10
1.83
11.26
2.10
3.18
40
6.25
Gross margin%
23.00
20.39
19.83
22.02
23.48
23.44
23.97
22.06
23.89
25.78
15.02
23.89
23.22
42
17.32
Operating margin%
8.07
5.57
5.02
7.03
9.62
12.56
12.50
13.02
15.59
17.76
17.92
13.02
11.06
51
5.15
Net margin%
29.82
30.22
31.89
32.89
35.50
38.21
37.83
35.82
34.98
37.21
19.82
37.21
35.24
73
37.26
P/E ratio (avg)x
36.93
34.65
36.82
39.70
44.87
45.23
43.60
44.63
45.75
45.48
14.12
45.23
44.11
77
17.25
EV/EBITx
58.85
62.02
68.94
80.67
94.97
107.2
122.4
144.7
149.4
167.7
33.27
144.7
101.1
26
23.42
FCF yield (avg)%
23.00
24.15
21.30
18.34
16.62
17.20
19.93
22.04
21.00
21.41
3.10
21.00
21.15
24
20.91
FCF margin%
10.34
13.14
11.95
12.61
11.89
13.11
11.22
10.59
12.39
9.95
28.42
11.22
11.92
74
0.610
FCF / Net incomex
1.245
1.302
1.151
1.052
1.024
1.124
1.116
1.149
1.106
1.110
1.293
1.116
1.120
33
11.30
ROIC%
34.32
33.74
32.59
29.78
29.05
26.77
28.74
31.22
29.30
29.31
3.05
29.30
29.54
88
21.24
Return on equity%
28.78
28.88
31.03
34.02
33.41
35.12
37.82
34.87
35.02
32.42
16.85
35.02
33.71
26
27.32
Return on assets%
2.49
1.36
2.52
3.80
6.38
7.61
9.72
12.67
15.48
14.17
11.78
12.67
6.99
89
0.06
EPS¥
0.06
0.06
0.06
0.07
0.08
0.09
0.08
0.09
0.09
0.10
0.06
4.66%
5.66%
—
10.65
EPS growth%
8.56
8.04
5.53
8.18
9.74
9.46
11.11
10.98
13.35
15.47
4.99
11.11
9.60
36
0.03
Bookvalue per sh¥
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.03
0.80%
1.80%
—
0.04
FCF per share¥
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.07
7.50%
5.48%
—
0.03
Dividend per sh¥
0.03
0.04
0.03
0.03
0.04
0.04
0.03
0.03
0.03
0.03
0.07
(2.59%)
(1.46%)
—
11.87
Div yield (avg)%
7.42
7.12
4.50
4.83
2.06
3.43
5.68
7.38
4.90
6.18
13.79
5.68
5.29
68
7.62
Payout ratio%
13.80
12.45
12.25
13.74
15.09
14.59
12.32
10.56
12.40
13.40
14.37
12.40
12.93
94
143.0
Shares (diluted)M
142.1
150.0
132.0
124.1
113.9
109.2
109.6
98.33
86.51
88.74
144.5
(4.88%)
(4.13%)
32
29.87
Buyback yield%
13.60
13.68
11.17
8.98
6.67
4.70
1.72
0.40
0.40
0.40
23.76
0.40
5.69
46
1.205
D/E ratiox
1.369
1.421
1.507
1.370
1.378
1.346
1.292
1.167
1.026
1.084
1.687
1.167
1.357
76
7.035
Enterprise value¥M
27.44
29.05
31.10
30.94
35.28
40.17
40.27
41.55
48.38
49.18
4.761
6.87%
7.68%
45
9.833
LT debt¥M
2.789
2.845
2.577
2.755
3.037
3.151
3.050
3.327
3.505
3.618
10.93
3.56%
1.81%
88
Revenue
¥18.24M
1.89%
1.00×
Cost of revenue
¥11.96M
1.89%
1.00×
Operating expenses
¥4.285M
1.57%
0.97×
Property and equipment
15.88%