12.97
Revenue¥M
46.32
48.43
51.88
55.12
58.23
60.48
64.40
69.18
73.39
76.84
13.61
5.70%
5.51%
64
16.88
Revenue growth%
32.53
34.30
35.34
36.58
34.45
34.53
36.71
34.83
37.43
39.16
9.56
36.71
35.08
50
9.77
Gross margin%
24.56
26.37
25.21
25.17
22.43
19.44
16.66
17.05
14.72
16.65
4.06
16.66
20.93
76
8.43
Operating margin%
9.35
10.66
12.69
12.69
15.46
18.33
17.60
16.31
17.96
15.42
17.01
17.60
15.44
87
12.11
Net margin%
18.21
19.37
21.60
20.14
18.60
17.53
16.12
13.71
11.31
10.03
28.33
13.71
17.87
81
13.06
P/E ratio (avg)x
8.839
8.723
8.341
7.438
8.328
9.236
8.862
7.945
7.366
7.891
13.30
7.945
8.335
57
17.96
EV/EBITx
12.45
11.75
10.86
9.539
8.981
8.156
7.896
7.660
8.212
7.713
8.019
7.896
8.597
50
25.61
FCF yield (avg)%
3.32
2.62
2.62
3.66
6.53
9.27
11.17
9.42
8.35
7.44
8.13
9.27
6.99
5
18.57
FCF margin%
8.52
10.55
9.49
12.24
12.80
11.84
12.98
14.05
16.88
15.29
26.43
14.05
12.52
66
0.618
FCF / Net incomex
0.402
0.448
0.454
0.482
0.457
0.459
0.410
0.419
0.422
0.425
0.503
0.422
0.437
73
20.18
ROIC%
11.54
11.49
11.01
8.19
7.54
9.01
10.79
10.05
12.79
13.34
11.59
10.79
10.90
38
12.04
Return on equity%
2.63
3.17
1.32
0.41
0.97
0.40
2.97
1.82
2.32
4.14
7.69
2.32
2.07
68
7.01
Return on assets%
4.93
7.53
10.08
11.66
13.54
16.33
14.09
11.64
9.02
10.75
6.17
11.64
11.20
15
0.05
EPS¥
0.05
0.05
0.05
0.06
0.06
0.07
0.06
0.05
0.05
0.05
0.05
(6.72%)
(0.26%)
—
5.66
EPS growth%
22.12
20.69
19.13
17.25
18.92
17.91
19.64
17.14
17.75
16.85
4.65
17.75
18.41
42
0.17
Bookvalue per sh¥
0.28
0.30
0.30
0.35
0.36
0.40
0.44
0.52
0.60
0.60
0.18
10.94%
9.86%
—
0.09
FCF per share¥
0.14
0.14
0.14
0.14
0.14
0.13
0.12
0.13
0.14
0.13
0.07
(1.17%)
(2.29%)
—
0.13
Dividend per sh¥
0.19
0.18
0.19
0.20
0.19
0.17
0.14
0.15
0.16
0.14
0.16
(5.87%)
(1.80%)
—
25.49
Div yield (avg)%
27.26
29.88
29.55
29.88
32.33
29.68
28.87
27.43
30.00
30.64
8.25
29.68
29.78
20
4.43
Payout ratio%
23.60
22.32
20.99
18.06
15.96
15.95
14.99
13.57
11.07
9.36
12.29
13.57
15.95
15
494.3
Shares (diluted)M
584.5
587.5
549.2
600.8
585.4
620.9
686.8
636.5
634.3
664.3
485.9
2.56%
2.60%
56
25.73
Buyback yield%
21.10
18.42
16.44
17.74
19.70
17.32
18.31
18.60
20.60
22.59
22.20
18.60
18.51
54
0.560
D/E ratiox
1.981
1.792
1.789
1.755
1.974
1.847
1.676
1.724
1.856
1.934
0.851
1.847
1.819
89
94.99
Enterprise value¥M
52.55
51.65
51.18
56.85
56.84
61.59
73.59
86.21
84.57
95.82
96.13
11.01%
7.40%
17
78.24
LT debt¥M
34.04
36.70
35.92
38.74
42.32
38.85
42.01
38.58
35.68
38.47
33.01
(1.89%)
1.42%
47
Revenue
¥76.84M
5.51%
1.00×
Cost of revenue
¥32.44M
5.69%
1.02×
Operating expenses
¥18.23M
5.18%
0.97×
Property and equipment
17.15%