6.490
Revenue¥M
34.06
37.42
39.74
42.75
46.21
49.42
54.03
57.23
63.06
7.213
7.025
8.08%
7.88%
63
7.51
Revenue growth%
13.36
10.69
13.17
11.82
8.87
6.02
7.94
10.13
9.64
14.38
29.19
8.87
10.41
76
2.35
Gross margin%
18.08
19.15
21.14
18.63
21.35
20.89
23.77
23.88
26.64
7.13
18.87
23.77
21.01
25
21.46
Operating margin%
5.59
4.75
7.03
7.81
6.53
8.43
9.87
10.31
12.16
23.73
13.03
9.87
7.42
64
15.88
Net margin%
9.09
7.13
5.83
3.03
2.57
5.47
5.95
7.48
7.50
27.62
8.77
5.95
6.54
74
25.63
P/E ratio (avg)x
30.61
30.76
31.59
34.44
35.33
36.19
40.50
45.19
48.52
33.14
15.24
40.50
34.88
19
28.13
EV/EBITx
17.79
15.66
16.03
15.02
13.50
12.93
12.74
13.24
14.50
25.85
18.64
13.24
14.76
62
17.24
FCF yield (avg)%
13.69
12.81
15.76
17.02
19.78
18.42
18.12
20.13
17.22
28.57
26.29
18.42
17.12
78
7.66
FCF margin%
30.14
31.96
34.19
36.18
36.86
39.62
37.42
36.50
35.06
17.81
3.69
36.86
35.62
91
1.424
FCF / Net incomex
1.079
1.212
1.329
1.427
1.379
1.327
1.271
1.282
1.270
1.750
1.301
1.282
1.277
56
2.48
ROIC%
1.27
1.12
2.56
3.11
6.04
5.10
3.13
3.78
4.63
13.96
15.90
4.63
3.45
69
2.90
Return on equity%
11.29
10.07
10.49
10.80
12.25
12.13
14.45
15.84
15.35
27.67
7.95
14.45
11.71
51
24.83
Return on assets%
6.90
9.21
6.86
9.42
9.33
6.86
4.65
7.30
5.54
28.99
28.25
6.86
6.88
9
0.02
EPS¥
0.03
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.02
0.02
7.95%
8.05%
—
19.90
EPS growth%
8.94
10.89
8.56
10.79
10.59
10.91
9.61
8.77
11.05
8.66
20.45
10.59
10.69
10
0.01
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.05
0.03
0.02
8.87%
5.58%
—
0.02
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
4.10%
0.83%
—
0.03
Dividend per sh¥
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.03
0.03
8.57%
7.65%
—
3.40
Div yield (avg)%
4.90
2.67
2.22
0.40
0.40
2.74
2.20
4.94
5.54
8.19
16.36
2.74
2.71
40
29.70
Payout ratio%
31.10
32.72
30.76
31.69
33.08
31.78
33.67
32.20
31.02
18.09
5.28
32.20
31.74
6
1.072
Shares (diluted)B
0.799
0.844
0.851
0.762
0.753
0.764
0.732
0.771
0.783
1.048
1.095
0.56%
(2.14%)
6
21.70
Buyback yield%
9.02
8.23
6.50
8.95
7.79
5.57
7.70
9.29
7.10
16.48
7.31
7.70
8.01
87
0.316
D/E ratiox
0.865
1.030
1.140
1.305
1.454
1.662
1.702
1.984
2.385
1.160
1.468
1.702
1.379
74
36.55
Enterprise value¥M
4.271
4.576
4.499
5.046
4.594
4.574
4.785
4.611
4.314
13.04
45.44
(3.09%)
(0.61%)
13
17.23
LT debt¥M
59.56
66.49
72.79
68.12
75.49
73.24
75.62
69.52
69.61
42.79
25.74
0.43%
2.62%
69
Revenue
¥63.06M
7.88%
1.00×
Cost of revenue
¥33.67M
7.92%
1.00×
Operating expenses
¥11.60M
7.76%
0.99×
Goodwill & intangibles
19.97%
Property and equipment
17.84%
Spread over hurdle
12.37%