8.677
Revenue¥M
13.10
14.04
14.87
15.84
16.74
17.64
19.27
20.91
22.99
25.07
8.890
8.41%
7.70%
28
3.93
Revenue growth%
5.16
5.37
6.58
4.04
3.81
2.21
0.40
0.40
3.22
2.70
21.38
2.21
3.51
35
21.24
Gross margin%
25.62
27.84
25.65
26.15
23.56
23.73
22.54
22.98
21.58
22.01
9.95
22.54
23.64
31
18.60
Operating margin%
6.83
5.51
4.57
7.09
7.73
9.55
10.18
10.62
8.95
10.62
14.58
10.18
8.34
37
4.25
Net margin%
7.51
7.82
6.41
3.50
0.70
1.05
3.74
6.26
3.64
1.95
5.21
3.64
3.69
77
28.23
P/E ratio (avg)x
20.25
18.91
19.70
20.69
20.06
19.80
18.36
19.25
18.25
17.87
24.43
18.36
19.48
23
35.83
EV/EBITx
21.49
22.96
21.50
19.07
18.56
20.33
22.33
24.57
26.76
26.28
28.76
24.57
21.91
64
24.42
FCF yield (avg)%
18.62
17.23
20.01
21.54
20.35
21.46
24.39
22.25
25.14
22.89
18.42
22.89
21.50
71
23.48
FCF margin%
19.47
20.53
19.47
21.79
20.77
22.74
23.77
23.21
21.91
19.02
22.32
22.74
21.28
60
1.415
FCF / Net incomex
0.909
0.851
0.777
0.750
0.661
0.681
0.755
0.676
0.660
0.585
1.434
0.676
0.715
48
26.17
ROIC%
19.17
20.45
18.40
15.46
15.46
17.89
20.50
19.34
18.44
16.80
21.79
18.44
18.42
78
16.09
Return on equity%
4.55
6.74
9.15
8.03
7.58
10.03
11.71
11.38
10.44
11.24
8.75
11.24
9.59
81
7.90
Return on assets%
18.98
18.80
20.08
21.56
18.83
16.94
17.54
19.80
22.41
24.48
9.14
19.80
19.39
88
0.05
EPS¥
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.05
3.21%
5.12%
—
3.91
EPS growth%
20.69
22.40
23.91
25.81
25.13
26.23
23.90
23.15
20.81
19.61
27.79
23.15
23.52
66
0.02
Bookvalue per sh¥
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.08
0.09
0.10
0.01
6.82%
8.35%
—
0.01
FCF per share¥
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.05
0.05
0.05
0.02
0.79%
0.89%
—
0.01
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.02
6.91%
8.26%
—
14.24
Div yield (avg)%
23.59
21.18
18.39
17.88
18.36
16.86
15.11
16.46
17.63
17.44
27.53
16.86
17.75
52
17.15
Payout ratio%
12.62
9.81
7.44
9.20
7.18
9.68
10.00
10.72
11.89
11.54
7.71
10.72
9.91
51
0.399
Shares (diluted)B
0.714
0.746
0.839
0.903
1.017
1.071
1.057
1.068
1.263
1.382
0.406
6.33%
7.37%
18
20.42
Buyback yield%
11.42
11.13
12.52
13.64
14.21
14.96
12.39
13.74
13.82
13.56
8.08
13.74
13.60
7
0.659
D/E ratiox
0.965
1.063
0.998
1.006
1.034
1.043
1.093
1.073
0.991
0.980
1.094
1.043
1.020
15
28.64
Enterprise value¥M
5.735
5.700
6.021
6.280
6.466
6.653
6.917
7.872
8.875
9.583
11.80
8.18%
6.11%
37
23.72
LT debt¥M
14.91
14.67
13.99
15.76
18.06
17.08
16.33
15.52
15.24
15.02
30.22
(3.62%)
1.40%
73
Revenue
¥25.07M
7.70%
1.00×
Cost of revenue
¥16.39M
7.88%
1.02×
Operating expenses
¥3.354M
8.06%
1.03×
Goodwill & intangibles
18.28%
Property and equipment
17.51%