4.736
Revenue¥M
22.78
24.23
26.45
28.62
31.70
33.82
37.02
40.99
43.50
46.64
4.998
8.03%
8.36%
39
10.15
Revenue growth%
15.34
17.80
20.71
20.87
22.10
23.53
22.30
22.17
24.18
21.42
19.29
22.30
21.76
90
7.19
Gross margin%
10.04
9.55
11.38
11.29
11.73
12.34
12.30
12.45
14.51
15.90
20.42
12.45
12.02
9
26.95
Operating margin%
10.96
10.32
8.37
7.68
7.38
6.54
3.60
6.55
4.76
5.04
20.63
5.04
6.97
54
9.52
Net margin%
22.02
24.72
23.90
25.96
28.57
25.80
25.97
25.58
26.27
27.51
24.69
25.97
25.88
61
36.71
P/E ratio (avg)x
12.58
11.39
10.24
10.01
8.497
9.070
7.802
6.879
7.241
7.014
31.01
7.241
8.783
42
26.26
EV/EBITx
28.69
27.36
26.97
27.64
29.38
28.70
30.31
32.21
30.68
31.30
10.14
30.68
29.04
35
25.72
FCF yield (avg)%
23.14
22.42
21.49
19.49
20.49
20.27
19.74
18.31
16.62
15.36
11.66
18.31
20.01
72
27.86
FCF margin%
15.17
16.26
17.45
16.23
14.51
13.05
14.20
12.70
10.21
12.35
13.39
12.70
14.36
80
1.537
FCF / Net incomex
1.060
1.094
1.165
1.241
1.367
1.287
1.218
1.347
1.282
1.413
0.816
1.287
1.261
63
21.10
ROIC%
27.71
26.71
24.53
22.01
19.11
19.62
19.21
21.35
21.15
19.32
11.07
19.62
21.25
36
9.76
Return on equity%
13.86
11.02
12.07
12.20
13.43
12.29
14.06
12.58
12.18
11.61
18.24
12.29
12.24
87
18.92
Return on assets%
6.09
5.38
2.80
1.29
0.40
2.92
2.57
4.66
5.57
5.53
8.97
4.66
3.79
16
0.04
EPS¥
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
2.81%
3.76%
—
17.62
EPS growth%
22.30
21.20
23.36
22.86
22.52
25.23
25.33
22.98
23.88
26.30
29.53
25.23
23.17
26
0.03
Bookvalue per sh¥
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(3.39%)
(4.78%)
—
0.02
FCF per share¥
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.33%)
(4.45%)
—
0.01
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
2.35%
4.25%
—
10.45
Div yield (avg)%
22.51
25.21
22.78
24.89
25.05
24.16
26.54
28.60
29.90
30.26
27.66
28.60
25.13
40
24.52
Payout ratio%
27.03
28.29
28.40
29.63
31.71
30.62
29.60
31.26
33.04
30.47
2.58
30.62
30.05
20
0.796
Shares (diluted)B
0.814
0.865
0.933
0.947
0.941
1.035
1.140
1.125
1.263
1.139
0.762
3.89%
2.27%
46
23.44
Buyback yield%
27.88
27.32
29.10
31.79
32.54
29.80
30.04
30.23
29.42
26.94
29.75
29.80
29.61
69
0.581
D/E ratiox
1.656
1.456
1.272
1.170
1.008
1.094
0.985
0.983
0.963
0.869
0.257
0.983
1.051
74
17.52
Enterprise value¥M
11.91
13.62
15.34
16.45
17.35
18.34
18.26
19.06
20.77
20.31
32.20
3.21%
5.09%
54
23.16
LT debt¥M
30.46
32.70
34.40
31.89
34.15
36.30
40.29
36.72
40.75
41.01
52.60
3.73%
2.68%
91
Revenue
¥46.64M
8.36%
1.00×
Cost of revenue
¥25.10M
8.32%
1.00×
Operating expenses
¥10.31M
8.70%
1.03×
Property and equipment
15.62%
Goodwill & intangibles
15.02%
Spread over hurdle
17.07%