27.52
Revenue¥M
41.63
45.58
48.61
52.85
57.97
63.33
69.11
75.17
81.53
89.12
28.32
8.98%
8.72%
53
19.38
Revenue growth%
10.24
9.04
9.47
8.19
8.25
10.44
7.92
5.44
6.35
5.54
13.92
6.35
8.22
85
2.63
Gross margin%
20.15
22.49
24.58
23.06
21.32
20.93
21.41
23.78
23.05
20.56
5.09
21.41
21.95
11
10.53
Operating margin%
3.79
3.68
1.03
2.15
0.95
0.40
0.40
0.56
0.40
1.69
11.22
0.40
0.99
36
6.80
Net margin%
27.69
26.75
27.36
25.39
24.74
24.15
26.01
24.04
26.47
27.58
6.60
26.01
26.24
26
30.68
P/E ratio (avg)x
37.87
40.38
41.08
44.95
41.99
46.82
45.71
49.56
52.18
46.06
30.88
46.82
45.33
29
26.35
EV/EBITx
12.20
12.90
14.08
13.70
12.65
13.46
12.94
13.40
12.75
13.56
21.27
13.40
13.17
37
20.82
FCF yield (avg)%
6.28
4.49
6.56
5.23
6.72
7.03
9.25
10.21
9.68
10.49
27.80
9.68
6.88
43
29.99
FCF margin%
4.60
4.05
6.97
5.27
4.33
2.65
0.97
0.40
2.59
0.40
17.54
0.97
3.35
25
1.770
FCF / Net incomex
2.109
2.026
2.176
2.382
2.246
2.134
2.278
2.467
2.701
2.849
1.738
2.467
2.262
17
26.13
ROIC%
2.72
4.21
2.95
0.78
0.40
0.40
2.77
2.47
1.67
2.29
28.28
2.29
2.38
79
8.36
Return on equity%
14.25
12.21
10.47
11.79
9.81
11.37
10.85
9.50
11.04
13.76
24.17
11.04
11.21
34
25.02
Return on assets%
21.36
21.64
21.45
23.49
22.20
22.10
21.11
18.96
18.96
21.61
6.77
21.11
21.53
85
0.05
EPS¥
0.14
0.16
0.18
0.22
0.22
0.23
0.24
0.27
0.30
0.35
0.05
9.36%
10.01%
—
28.85
EPS growth%
2.34
4.58
7.46
4.94
2.29
1.98
0.40
2.75
4.24
6.39
10.01
2.75
3.49
55
0.04
Bookvalue per sh¥
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
2.82%
5.67%
—
0.04
FCF per share¥
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.09
10.29%
7.81%
—
0.09
Dividend per sh¥
0.08
0.08
0.08
0.09
0.11
0.11
0.12
0.13
0.15
0.18
0.02
10.56%
8.97%
—
12.10
Div yield (avg)%
24.73
24.35
27.07
24.70
26.96
25.43
27.44
30.35
28.51
29.82
24.23
28.51
27.02
82
26.77
Payout ratio%
1.64
3.20
0.40
2.69
3.76
3.59
1.94
4.45
5.39
4.43
27.07
4.43
3.40
69
402.7
Shares (diluted)M
292.0
253.5
238.7
206.5
185.5
186.0
172.2
173.4
184.6
180.7
396.7
(0.51%)
(4.33%)
46
28.62
Buyback yield%
23.94
21.66
18.73
20.83
21.00
21.05
20.14
21.16
21.01
21.19
14.68
21.05
21.03
73
1.754
D/E ratiox
0.776
0.762
0.774
0.861
0.914
0.829
0.796
0.779
0.836
0.850
1.703
0.829
0.813
43
72.83
Enterprise value¥M
57.49
60.99
67.63
72.96
83.16
86.53
90.05
103.2
96.18
103.1
19.00
4.40%
7.47%
8
45.14
LT debt¥M
61.77
63.47
65.94
75.69
88.11
96.71
92.59
108.8
124.0
145.2
20.41
10.51%
10.54%
67
Revenue
¥89.12M
8.72%
1.00×
Cost of revenue
¥46.20M
9.05%
1.03×
Operating expenses
¥16.95M
8.37%
0.97×
Property and equipment
17.86%
Spread over hurdle
17.92%