35.63
Revenue¥M
39.38
41.21
43.36
46.49
49.52
52.24
55.51
58.17
61.54
64.46
37.52
5.41%
5.73%
44
4.52
Revenue growth%
14.54
11.56
11.22
11.87
10.63
8.59
8.19
7.99
5.59
4.14
10.93
7.99
9.61
10
22.22
Gross margin%
14.41
14.00
16.96
15.45
12.75
11.30
8.85
10.19
10.33
8.12
21.68
10.19
12.02
84
13.52
Operating margin%
17.51
20.19
20.50
22.37
19.71
18.67
19.83
18.70
17.58
18.99
25.62
18.70
19.35
29
10.06
Net margin%
25.31
23.13
20.27
20.07
17.41
15.86
13.87
16.62
14.41
17.01
29.20
15.86
17.21
47
33.09
P/E ratio (avg)x
10.68
9.161
9.625
9.066
9.039
8.951
9.608
9.031
9.334
9.847
26.02
9.334
9.248
40
34.39
EV/EBITx
22.83
25.21
25.71
29.03
30.91
30.51
27.58
24.83
23.23
24.36
37.60
24.83
25.46
75
19.32
FCF yield (avg)%
3.14
1.43
2.67
2.79
4.12
5.66
5.72
4.89
5.66
2.87
8.40
5.66
3.63
69
23.75
FCF margin%
11.15
9.86
8.88
10.91
12.49
12.85
13.42
15.80
17.35
15.29
5.73
15.29
12.67
41
0.389
FCF / Net incomex
0.108
0.105
0.100
0.102
0.093
0.087
0.077
0.076
0.071
0.079
0.281
0.077
0.090
72
26.41
ROIC%
7.69
5.28
3.40
5.76
3.80
5.30
6.72
4.29
5.17
3.33
19.67
5.17
5.22
81
5.28
Return on equity%
24.36
25.23
28.00
28.87
26.26
25.23
22.42
19.60
20.19
19.49
6.64
20.19
24.80
85
11.78
Return on assets%
10.43
7.80
8.87
7.70
10.15
12.22
14.23
15.77
16.40
19.28
11.09
15.77
11.33
24
0.03
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(1.10%)
(1.04%)
—
19.66
EPS growth%
15.98
18.04
20.59
22.02
21.71
20.78
23.47
22.46
24.24
21.72
2.84
22.46
21.72
27
0.01
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
2.75%
1.34%
—
0.03
FCF per share¥
0.04
0.04
0.04
0.05
0.05
0.06
0.05
0.06
0.06
0.06
0.01
3.57%
6.47%
—
0.03
Dividend per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.03
5.25%
5.29%
—
28.48
Div yield (avg)%
3.59
4.64
5.68
4.45
6.28
8.53
7.17
8.07
7.77
8.56
13.88
8.07
6.73
16
20.63
Payout ratio%
21.81
21.29
21.97
21.94
19.71
21.88
20.25
19.86
19.71
20.37
12.97
20.25
20.83
29
1.003
Shares (diluted)B
1.098
1.137
1.154
1.072
1.135
1.064
1.039
1.003
1.006
1.003
1.017
(2.46%)
(0.36%)
54
21.05
Buyback yield%
7.05
9.67
8.88
10.09
10.84
11.45
11.93
14.59
17.31
18.13
6.41
14.59
11.14
31
1.646
D/E ratiox
0.678
0.741
0.841
0.863
0.942
1.039
1.060
1.048
1.090
1.088
1.686
1.060
0.990
22
49.32
Enterprise value¥M
22.52
24.42
23.66
22.58
20.01
20.55
21.58
23.48
20.75
20.16
42.52
0.14%
(0.98%)
67
43.31
LT debt¥M
12.82
13.57
15.03
14.13
14.10
13.81
14.39
12.89
12.84
11.48
45.17
(4.02%)
(1.44%)
8
Revenue
¥64.46M
5.73%
1.00×
Cost of revenue
¥28.86M
5.78%
1.00×
Operating expenses
¥14.34M
5.40%
0.97×
Goodwill & intangibles
19.06%
Property and equipment
18.13%
Spread over hurdle
10.70%