19.61
Revenue¥M
10.29
10.95
11.74
12.60
13.19
14.06
15.26
16.21
17.28
21.75
21.25
6.51%
6.22%
92
29.00
Revenue growth%
6.61
5.63
6.51
7.00
5.44
5.97
6.34
7.64
5.95
7.08
8.73
5.97
6.42
45
7.04
Gross margin%
21.62
23.67
21.51
20.40
19.25
18.46
19.88
21.28
22.52
17.91
4.71
19.88
20.84
74
16.55
Operating margin%
15.77
18.35
20.10
19.59
21.81
18.83
21.29
22.64
23.62
23.05
29.23
21.81
19.85
83
20.32
Net margin%
9.13
10.41
8.11
9.53
7.56
10.01
9.12
11.80
12.45
16.52
19.83
10.01
9.40
68
23.15
P/E ratio (avg)x
42.88
41.52
46.25
47.74
53.78
62.28
71.15
76.85
80.79
30.28
15.83
71.15
50.76
89
15.38
EV/EBITx
14.18
13.72
14.50
13.66
14.06
13.94
12.96
14.41
14.44
8.358
17.82
14.06
14.12
40
12.48
FCF yield (avg)%
10.80
11.54
11.88
14.65
13.72
11.34
9.19
9.79
12.11
13.23
16.54
11.34
11.44
23
10.30
FCF margin%
30.31
27.79
28.86
26.92
25.50
27.98
27.73
28.72
27.18
28.49
20.80
27.73
27.76
94
1.049
FCF / Net incomex
1.056
1.243
1.474
1.580
1.878
1.819
1.979
2.312
2.294
1.579
0.482
1.979
1.699
46
4.19
ROIC%
17.24
19.64
21.31
18.51
16.61
14.23
13.14
15.96
18.61
4.27
25.87
15.96
16.92
84
19.35
Return on equity%
24.32
24.86
27.55
27.65
27.43
30.00
28.00
29.69
27.86
29.19
7.40
28.00
27.60
10
6.48
Return on assets%
33.16
35.96
37.48
38.40
38.25
39.04
37.22
35.80
37.81
16.48
17.47
37.81
37.35
24
0.01
EPS¥
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
0.01
0.01
0.01
1.47%
0.77%
—
29.34
EPS growth%
26.56
27.19
24.47
22.83
23.89
26.68
24.03
22.77
25.66
9.88
9.25
24.03
25.06
31
0.01
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.41%
2.28%
—
0.01
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
8.83%
9.09%
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
0.01
0.01
(8.35%)
(7.37%)
—
5.46
Div yield (avg)%
6.00
4.76
2.65
0.40
1.20
0.40
0.40
0.40
2.46
9.61
15.03
0.40
1.83
10
21.74
Payout ratio%
25.25
27.78
30.42
31.28
31.64
28.99
27.96
25.01
23.73
23.38
25.17
27.96
27.87
55
2.168
Shares (diluted)B
3.989
4.718
5.394
6.431
6.740
7.947
9.591
10.96
11.32
2.126
2.159
11.97%
12.83%
56
20.71
Buyback yield%
0.40
1.67
3.39
0.46
0.40
0.40
0.40
0.40
2.93
21.64
14.11
0.40
0.40
19
1.310
D/E ratiox
1.193
1.312
1.432
1.441
1.432
1.572
1.661
1.707
1.910
1.295
0.808
1.661
1.437
28
9.278
Enterprise value¥M
6.449
7.317
7.237
7.755
8.835
8.995
9.655
9.128
8.405
19.21
10.11
1.62%
3.17%
6
14.60
LT debt¥M
3.310
3.368
3.587
3.751
3.885
3.638
3.601
3.935
3.821
7.363
13.89
0.37%
1.27%
74
Revenue
¥17.28M
6.22%
1.00×
Cost of revenue
¥9.533M
6.46%
1.02×
Operating expenses
¥2.425M
6.27%
1.00×
Goodwill & intangibles
21.59%
Property and equipment
15.68%