28.77
Revenue¥M
50.01
52.46
54.89
55.77
57.81
59.84
62.81
65.99
68.62
72.37
29.75
4.59%
4.10%
71
2.86
Revenue growth%
12.05
12.90
11.51
10.05
11.86
14.82
17.20
18.56
21.52
19.76
4.45
18.56
13.86
75
9.95
Gross margin%
30.57
31.05
31.99
29.03
28.83
31.10
30.05
32.85
32.54
31.95
26.00
31.95
31.08
27
7.26
Operating margin%
29.65
28.59
31.52
29.13
28.83
31.73
31.59
31.93
34.42
31.75
28.72
31.75
31.56
21
28.50
Net margin%
28.29
25.65
25.98
28.82
29.69
32.64
35.43
37.52
39.51
40.55
3.75
37.52
31.17
32
6.538
P/E ratio (avg)x
26.71
29.77
35.13
35.25
39.05
36.88
39.39
40.13
37.85
37.56
25.92
37.85
37.22
26
32.31
EV/EBITx
19.18
17.93
20.68
21.56
22.55
21.94
22.09
23.50
23.59
26.33
7.892
23.50
22.01
71
28.68
FCF yield (avg)%
21.67
18.72
18.96
21.03
22.87
23.61
24.39
22.63
23.16
22.29
20.38
23.16
22.46
74
21.71
FCF margin%
14.35
16.55
13.82
11.72
9.09
8.69
8.28
8.43
11.10
13.38
8.90
8.69
11.41
37
1.764
FCF / Net incomex
0.587
0.668
0.786
0.880
1.040
1.027
1.181
1.310
1.355
1.388
1.243
1.310
1.034
18
2.68
ROIC%
29.52
32.19
30.26
27.79
30.31
28.07
28.93
26.17
27.03
28.00
12.98
28.00
28.50
24
27.47
Return on equity%
15.26
14.98
12.76
12.55
9.65
9.56
12.15
10.39
8.58
9.04
17.58
9.56
11.27
75
11.11
Return on assets%
30.16
31.70
34.02
35.99
38.75
38.81
36.11
35.48
35.46
34.09
9.93
35.48
35.47
85
0.01
EPS¥
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.08
0.08
0.08
0.01
7.54%
6.29%
—
19.61
EPS growth%
28.59
26.33
27.30
27.18
29.40
31.35
33.12
31.79
32.14
31.33
17.80
31.79
30.37
23
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
0.04
7.00%
8.60%
—
0.03
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.08
4.85%
6.19%
—
0.08
Dividend per sh¥
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
1.80%
4.09%
—
9.35
Div yield (avg)%
15.44
12.98
13.89
16.43
13.84
12.80
11.63
11.67
11.25
13.26
28.91
11.67
13.12
21
24.72
Payout ratio%
8.64
8.28
7.43
10.11
8.57
7.89
5.82
4.60
5.88
4.85
23.68
5.82
7.66
9
982.2
Shares (diluted)M
861.5
796.9
807.6
800.7
773.7
784.7
822.4
863.7
862.2
927.3
988.5
3.69%
(0.60%)
75
8.28
Buyback yield%
6.67
6.80
5.11
4.41
2.77
4.05
1.67
0.71
0.40
2.07
7.55
1.67
3.41
45
0.745
D/E ratiox
1.643
1.665
1.810
1.944
1.921
2.062
2.298
2.141
2.386
2.730
0.188
2.298
2.003
29
67.07
Enterprise value¥M
80.55
79.81
81.66
76.01
72.84
74.80
64.47
57.02
52.82
51.59
88.67
(6.66%)
(5.36%)
61
84.54
LT debt¥M
90.61
95.13
87.62
90.76
79.48
67.90
70.30
67.06
59.81
56.91
11.16
(6.46%)
(4.39%)
65
Revenue
¥72.37M
4.10%
1.00×
Cost of revenue
¥45.80M
3.99%
0.99×
Operating expenses
¥15.25M
3.95%
0.99×
Property and equipment
17.59%
Spread over hurdle
(2.16%)