5.319
Revenue¥M
4.204
4.467
4.865
5.295
5.656
6.223
6.864
7.565
8.340
9.122
5.614
10.03%
9.08%
20
14.18
Revenue growth%
7.42
4.70
4.92
1.99
1.11
0.40
0.40
0.40
2.63
1.00
19.98
0.40
1.55
48
12.58
Gross margin%
8.08
10.16
8.89
11.01
12.08
14.57
13.97
16.69
15.36
14.78
18.14
14.78
13.03
57
14.76
Operating margin%
13.51
15.22
12.65
10.84
8.86
9.29
7.61
6.29
4.43
3.64
15.88
6.29
9.08
20
13.69
Net margin%
6.73
6.73
9.05
8.86
6.70
6.36
8.47
7.34
9.52
10.67
7.29
8.47
7.91
87
30.74
P/E ratio (avg)x
48.59
52.32
56.96
56.04
60.26
59.10
70.72
70.75
84.88
93.63
20.08
70.75
59.68
75
17.31
EV/EBITx
35.79
38.06
39.81
43.11
46.44
49.05
49.75
50.82
51.68
48.25
21.47
49.75
47.35
90
13.72
FCF yield (avg)%
35.93
36.73
37.20
38.43
39.42
40.50
39.49
41.32
43.08
42.46
4.03
41.32
39.45
49
14.96
FCF margin%
19.70
22.33
20.32
19.61
19.37
17.31
18.44
16.42
15.79
16.22
12.65
16.42
18.91
37
0.881
FCF / Net incomex
0.184
0.195
0.181
0.166
0.176
0.171
0.188
0.194
0.175
0.172
0.144
0.175
0.178
71
4.13
ROIC%
8.96
8.60
6.79
5.36
8.33
8.84
10.35
12.14
10.99
13.53
29.81
10.99
8.90
12
24.77
Return on equity%
21.15
22.82
25.10
25.57
27.03
29.87
30.44
33.28
35.99
33.53
17.25
33.28
28.45
78
24.34
Return on assets%
24.70
25.23
25.63
24.68
22.17
22.26
24.09
25.92
24.94
25.98
22.34
24.94
24.82
70
0.02
EPS¥
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
2.97%
7.55%
—
29.29
EPS growth%
16.30
16.57
15.52
14.00
14.67
17.05
18.52
18.95
17.46
16.64
11.96
17.46
16.60
89
0.02
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(6.84%)
(4.25%)
—
0.01
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
5.28%
6.48%
—
—
Dividend per sh¥
—
0.01
—
—
—
—
—
—
—
—
0.02
(4.04%)
(2.44%)
—
24.91
Div yield (avg)%
21.65
24.60
25.01
26.97
26.66
26.49
26.31
25.71
27.61
27.17
29.27
26.49
26.40
83
27.69
Payout ratio%
0.40
0.40
0.69
3.68
2.17
2.74
5.34
2.60
0.68
1.45
16.25
2.60
1.81
18
0.495
Shares (diluted)B
0.680
0.751
0.808
0.933
0.967
1.158
1.380
1.525
1.613
1.785
0.498
13.03%
10.41%
12
3.84
Buyback yield%
15.34
15.07
13.94
14.26
12.54
11.20
8.57
5.98
3.89
4.18
22.26
5.98
11.87
24
0.974
D/E ratiox
1.667
1.574
1.454
1.571
1.523
1.608
1.510
1.485
1.447
1.353
1.566
1.485
1.516
63
7.314
Enterprise value¥M
2.011
2.166
2.531
2.625
2.501
2.639
2.672
2.766
2.786
2.807
6.881
2.33%
3.52%
37
6.230
LT debt¥M
6.434
5.909
6.248
6.400
5.742
5.393
5.615
5.419
4.813
5.197
5.355
(1.97%)
(1.47%)
13
Revenue
¥9.122M
9.08%
1.00×
Cost of revenue
¥6.386M
9.08%
1.00×
Operating expenses
¥1.897M
9.52%
1.04×
Property and equipment
18.38%
Spread over hurdle
(4.08%)