11.49
Revenue¥M
20.39
20.44
20.22
20.38
20.12
20.13
20.03
19.81
20.39
20.17
12.57
0.05%
0.19%
24
3.54
Revenue growth%
10.40
12.90
14.57
12.31
10.51
8.86
7.18
6.60
4.02
4.26
3.39
6.60
9.63
26
16.07
Gross margin%
26.20
25.83
23.29
22.14
22.46
24.91
24.93
25.20
25.49
28.42
25.59
25.20
25.07
87
13.81
Operating margin%
26.88
25.14
26.02
27.39
28.80
28.02
30.88
27.90
29.58
27.99
10.81
28.02
27.94
17
9.87
Net margin%
32.50
32.63
31.40
34.08
32.12
35.09
35.01
32.33
33.35
30.44
11.54
33.35
32.56
54
30.51
P/E ratio (avg)x
19.67
19.19
19.26
18.75
21.44
22.69
21.70
21.83
25.92
30.73
19.90
22.69
21.57
37
6.049
EV/EBITx
28.62
28.52
26.37
23.86
22.55
20.47
19.73
17.84
19.59
19.82
17.66
19.73
21.51
91
22.04
FCF yield (avg)%
12.78
11.88
12.82
12.32
11.60
13.03
13.22
13.75
16.44
18.66
24.56
13.75
12.93
17
4.57
FCF margin%
17.33
19.12
19.81
19.88
22.45
23.26
22.25
20.74
23.32
23.34
26.94
23.26
21.49
65
0.504
FCF / Net incomex
0.793
0.833
0.792
0.729
0.769
0.740
0.704
0.760
0.788
0.769
0.534
0.760
0.769
68
10.67
ROIC%
22.16
22.13
22.20
20.47
21.26
20.86
19.08
19.75
17.13
14.67
27.51
19.08
20.67
54
26.14
Return on equity%
9.70
10.74
9.87
9.64
8.45
7.05
9.01
10.02
12.85
12.79
28.56
10.02
9.79
29
16.80
Return on assets%
25.73
24.22
22.47
23.48
26.27
23.59
23.07
22.10
19.94
21.66
6.28
22.10
23.28
22
0.01
EPS¥
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.07
0.01
13.34%
9.40%
—
3.52
EPS growth%
33.93
34.27
34.24
32.96
34.99
35.27
35.86
33.59
34.96
33.66
9.71
34.96
34.26
36
—
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.62%)
1.84%
—
0.01
FCF per share¥
0.01
0.01
—
—
—
—
—
—
—
—
0.01
(4.08%)
(3.58%)
—
—
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
7.35%
4.74%
—
14.67
Div yield (avg)%
8.66
8.63
8.23
10.53
7.88
9.97
9.09
7.18
4.55
6.05
2.84
7.18
8.43
87
4.83
Payout ratio%
10.52
11.28
10.72
8.98
8.17
8.49
8.95
11.09
12.55
13.97
22.49
11.09
10.62
16
0.980
Shares (diluted)B
1.067
0.926
0.948
0.870
0.784
0.685
0.695
0.695
0.639
0.564
0.976
(6.39%)
(5.80%)
6
7.17
Buyback yield%
31.61
34.35
35.91
32.97
35.23
34.76
35.76
35.79
36.30
35.20
20.55
35.76
35.21
75
0.544
D/E ratiox
0.518
0.507
0.521
0.495
0.487
0.508
0.478
0.450
0.490
0.452
1.000
0.478
0.492
49
5.790
Enterprise value¥M
5.351
6.194
6.752
7.510
8.358
8.142
9.303
9.731
9.530
9.120
1.328
1.76%
5.00%
14
3.844
LT debt¥M
9.322
10.63
11.00
12.35
14.26
15.66
17.63
17.46
19.61
18.42
1.722
5.25%
6.43%
7
Revenue
¥20.17M
0.19%
1.00×
Cost of revenue
¥10.46M
0.15%
1.00×
Operating expenses
¥3.653M
0.28%
1.01×
Property and equipment
17.00%
Spread over hurdle
28.94%