8.803
Revenue¥M
10.04
10.76
11.68
12.34
13.12
14.01
15.36
16.65
17.88
19.26
9.116
7.97%
7.68%
50
6.89
Revenue growth%
24.02
25.06
26.68
27.47
28.73
29.16
30.42
30.82
28.29
28.22
9.21
29.16
28.26
58
18.73
Gross margin%
10.76
13.48
11.38
11.37
14.06
15.13
12.35
12.65
14.59
12.55
17.35
12.65
12.60
75
2.92
Operating margin%
8.46
7.99
8.04
10.45
8.34
9.70
9.23
10.17
9.59
8.60
18.60
9.59
8.92
33
29.71
Net margin%
18.97
17.61
18.98
20.79
19.18
18.20
16.24
18.86
16.96
19.18
27.09
18.20
18.91
63
32.91
P/E ratio (avg)x
17.26
16.06
17.16
16.11
14.90
16.02
16.21
15.68
14.13
14.19
26.69
15.68
16.04
15
30.41
EV/EBITx
40.77
44.69
52.42
57.67
62.26
59.53
64.65
65.55
77.44
89.93
23.70
65.55
60.90
73
14.58
FCF yield (avg)%
14.69
15.76
18.47
18.86
18.89
20.19
21.73
22.65
20.42
22.60
22.52
21.73
19.54
91
16.12
FCF margin%
1.54
4.06
4.61
1.65
0.76
0.40
0.40
0.40
0.40
0.40
5.01
0.40
0.58
90
1.575
FCF / Net incomex
0.164
0.167
0.192
0.219
0.247
0.288
0.310
0.304
0.294
0.284
1.268
0.294
0.266
37
14.27
ROIC%
26.83
25.33
23.79
25.59
28.49
28.02
30.34
32.83
32.87
35.55
12.27
32.83
28.25
64
23.81
Return on equity%
10.52
9.49
10.90
12.30
13.29
13.42
14.68
12.00
13.31
14.24
16.99
13.42
12.80
45
9.98
Return on assets%
4.89
7.58
4.92
4.02
4.56
5.75
5.17
5.43
8.30
9.38
17.70
5.75
5.30
63
—
EPS¥
—
—
—
—
—
—
—
—
—
—
—
0.08%
(1.13%)
—
8.31
EPS growth%
0.40
0.94
2.58
3.79
5.63
4.92
2.83
2.38
0.40
2.57
20.74
2.57
2.57
26
—
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
0.01
0.87%
1.86%
—
—
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
6.89%
8.32%
—
0.01
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.77%
9.59%
—
11.92
Div yield (avg)%
28.42
27.55
28.74
29.84
29.16
30.89
32.29
31.13
32.97
33.90
4.44
32.29
30.36
38
22.20
Payout ratio%
16.03
14.07
16.41
18.67
20.00
20.66
19.83
19.93
17.46
17.01
8.43
19.83
18.06
53
0.893
Shares (diluted)B
1.651
1.709
1.892
1.972
2.255
2.266
2.304
2.456
2.656
2.901
0.863
5.17%
7.53%
57
3.47
Buyback yield%
14.65
12.20
13.73
12.04
14.60
15.54
13.26
15.70
14.94
13.71
7.07
14.94
14.16
19
1.115
D/E ratiox
1.306
1.287
1.105
1.128
1.156
1.115
1.174
1.189
1.263
1.351
0.470
1.189
1.182
40
7.343
Enterprise value¥M
19.74
20.17
19.10
17.08
18.55
19.59
17.30
17.67
17.65
18.57
4.541
0.02%
0.29%
24
1.270
LT debt¥M
23.15
22.03
24.59
23.82
23.25
21.32
21.67
22.98
21.14
22.90
11.50
(0.31%)
0.46%
36
Revenue
¥19.26M
7.68%
1.00×
Cost of revenue
¥13.08M
7.93%
1.02×
Operating expenses
¥3.774M
7.61%
0.99×
Property and equipment
16.71%
Spread over hurdle
(0.36%)