55.16
Revenue¥M
40.83
42.46
44.10
44.13
45.98
47.25
49.37
51.23
52.69
52.57
60.98
2.72%
2.66%
37
5.27
Revenue growth%
21.55
20.78
22.38
21.70
23.26
23.68
24.75
26.46
24.02
25.20
9.03
24.75
23.47
90
11.20
Gross margin%
22.88
20.90
20.56
19.93
21.35
20.24
19.11
17.20
18.95
17.99
11.06
18.95
20.08
16
22.43
Operating margin%
19.05
20.15
20.47
20.90
18.71
16.47
13.66
12.15
9.88
11.38
2.40
12.15
17.59
53
13.87
Net margin%
29.30
29.01
28.47
26.35
29.01
31.72
30.43
27.66
26.78
25.73
15.79
27.66
28.74
78
29.98
P/E ratio (avg)x
33.06
36.19
41.14
44.01
52.78
57.23
57.72
60.70
60.57
70.27
23.01
60.57
55.00
60
22.56
EV/EBITx
43.01
46.23
49.87
49.82
48.18
54.24
53.57
52.05
54.02
62.02
33.95
54.02
50.96
89
17.65
FCF yield (avg)%
12.07
11.49
9.34
11.10
11.96
10.67
12.25
10.41
12.97
14.43
10.73
12.25
11.73
37
17.01
FCF margin%
27.75
30.26
30.47
31.81
34.63
36.95
34.76
33.80
35.35
37.93
29.90
35.35
34.22
57
1.789
FCF / Net incomex
1.473
1.484
1.405
1.546
1.633
1.681
1.780
1.931
2.176
2.192
0.775
1.931
1.657
88
18.63
ROIC%
0.40
2.67
3.06
1.95
0.40
1.33
1.60
2.04
1.48
0.40
12.61
1.48
1.54
56
14.43
Return on equity%
4.27
6.85
5.12
6.60
6.14
7.74
9.11
7.41
8.59
8.29
27.77
8.29
7.13
43
11.19
Return on assets%
33.31
32.88
33.06
30.49
30.33
30.37
29.90
29.95
28.87
28.50
12.61
29.90
30.35
24
—
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(2.34%)
(2.28%)
—
3.01
EPS growth%
9.13
10.97
10.99
8.79
11.76
10.73
8.92
11.78
12.18
14.73
9.47
11.78
10.98
14
0.01
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.96%
2.92%
—
—
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
(0.09%)
(1.83%)
—
0.02
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
—
8.48%
6.47%
—
10.74
Div yield (avg)%
8.03
6.24
5.61
2.73
0.40
1.36
0.40
0.40
0.40
1.11
28.05
0.40
1.23
60
24.09
Payout ratio%
21.73
20.87
18.75
19.29
16.87
14.83
12.33
11.47
11.60
10.26
14.11
11.60
15.85
49
2.173
Shares (diluted)B
1.510
1.668
1.570
1.728
1.512
1.630
1.594
1.548
1.424
1.494
2.179
(0.23%)
(0.55%)
48
5.90
Buyback yield%
22.69
22.42
23.66
22.99
21.29
19.93
20.46
21.31
23.01
23.88
29.19
21.31
22.56
67
0.259
D/E ratiox
0.908
0.803
0.866
0.803
0.843
0.934
1.026
0.903
0.842
0.916
1.283
0.916
0.884
64
48.72
Enterprise value¥M
21.36
23.47
26.71
29.01
30.04
30.37
31.32
33.80
38.03
38.51
56.98
5.09%
6.85%
82
52.92
LT debt¥M
37.13
38.49
39.20
44.99
52.48
61.11
69.95
67.04
70.50
69.93
50.38
5.91%
6.50%
81
Revenue
¥52.57M
2.66%
1.00×
Cost of revenue
¥36.46M
2.56%
0.99×
Operating expenses
¥8.070M
2.98%
1.03×
Property and equipment
19.16%
Spread over hurdle
44.13%