32.62
Revenue¥M
38.13
41.08
43.76
45.47
47.63
50.06
53.13
56.81
61.21
65.21
35.56
6.48%
6.34%
85
26.93
Revenue growth%
12.99
10.02
9.61
10.05
7.92
5.48
6.44
5.77
7.98
7.12
14.83
6.44
7.95
28
25.22
Gross margin%
22.56
23.67
23.81
25.88
23.96
24.52
21.88
22.79
24.67
23.41
26.65
23.41
23.74
95
8.95
Operating margin%
35.98
38.35
40.26
38.38
37.06
35.11
35.10
37.66
34.99
32.11
9.27
35.10
36.52
13
18.65
Net margin%
0.40
2.84
0.72
1.21
0.40
1.35
2.21
0.40
3.29
2.41
18.66
2.21
1.28
74
34.10
P/E ratio (avg)x
15.63
15.31
14.92
16.73
16.52
16.07
15.37
16.67
17.78
16.65
12.96
16.65
16.30
41
33.63
EV/EBITx
18.68
17.89
17.15
17.35
17.52
17.96
16.58
16.04
17.07
16.36
16.53
16.58
17.25
19
12.73
FCF yield (avg)%
5.87
7.25
10.07
12.96
12.67
15.13
17.70
19.10
21.43
23.19
4.69
19.10
14.04
63
10.63
FCF margin%
24.59
26.27
28.10
27.32
30.10
32.18
34.06
33.53
32.26
31.06
20.45
32.26
30.58
25
0.887
FCF / Net incomex
2.272
2.388
2.273
2.635
2.878
3.101
3.357
3.929
3.957
4.600
1.608
3.929
2.990
61
10.78
ROIC%
7.08
9.44
11.48
9.19
9.37
10.54
10.62
10.92
10.01
7.19
5.88
10.54
9.72
78
8.78
Return on equity%
29.76
31.05
30.61
33.22
35.92
33.02
32.78
33.15
33.49
31.53
9.59
33.02
32.90
83
4.88
Return on assets%
3.74
2.57
3.87
1.69
4.18
6.40
6.86
5.90
6.55
4.76
10.24
6.40
4.47
7
0.04
EPS¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.04
(1.76%)
(1.54%)
—
4.56
EPS growth%
25.39
26.01
25.95
23.39
25.82
28.66
26.09
23.43
25.99
27.01
14.12
26.09
25.97
82
0.02
Bookvalue per sh¥
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
8.93%
6.94%
—
0.02
FCF per share¥
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.10
0.11
0.13
0.01
15.22%
12.69%
—
0.03
Dividend per sh¥
0.02
0.03
0.03
0.03
0.04
0.05
0.06
0.07
0.08
0.08
0.01
14.75%
15.67%
—
20.43
Div yield (avg)%
16.48
19.43
16.92
17.38
19.65
20.76
21.07
23.17
25.36
24.31
5.26
23.17
20.21
90
8.44
Payout ratio%
12.55
10.25
8.99
6.19
5.47
6.30
6.85
6.65
7.08
8.26
8.14
6.85
6.97
10
0.800
Shares (diluted)B
1.150
1.385
1.440
1.519
1.569
1.601
1.676
1.633
1.590
1.660
0.796
1.13%
4.67%
17
28.79
Buyback yield%
10.73
11.91
11.71
9.59
11.38
11.86
11.12
13.34
13.71
12.87
16.40
12.87
11.78
76
1.079
D/E ratiox
0.655
0.610
0.581
0.605
0.622
0.594
0.610
0.526
0.546
0.514
0.186
0.546
0.599
6
9.358
Enterprise value¥M
16.52
17.27
17.22
17.98
18.86
18.75
20.25
21.37
21.14
22.08
35.54
3.21%
3.63%
22
9.202
LT debt¥M
63.96
67.36
69.33
68.42
71.68
82.45
87.20
88.32
94.93
90.50
14.59
4.77%
4.64%
94
Revenue
¥65.21M
6.34%
1.00×
Cost of revenue
¥45.64M
6.34%
1.00×
Operating expenses
¥13.44M
6.64%
1.03×
Property and equipment
17.10%
Cash and investments
15.84%