47.88
Revenue¥M
53.37
55.91
58.33
61.05
65.50
70.51
75.39
80.25
85.49
92.53
52.34
7.15%
6.39%
90
20.16
Revenue growth%
27.63
27.02
27.35
29.16
28.66
31.52
29.20
29.13
30.52
28.91
25.89
29.20
29.02
94
3.06
Gross margin%
9.05
10.82
11.98
10.79
9.30
9.84
10.68
12.42
13.22
11.75
5.98
11.75
10.81
93
17.88
Operating margin%
8.96
9.23
7.50
5.22
4.11
3.03
4.63
5.47
6.10
4.16
16.92
4.63
5.35
47
9.38
Net margin%
11.49
12.98
15.59
13.14
11.51
9.43
6.99
8.59
7.22
5.33
14.39
7.22
10.46
72
36.08
P/E ratio (avg)x
13.12
13.54
11.80
10.18
9.136
9.005
8.971
8.341
7.256
7.443
16.15
8.341
9.071
48
29.22
EV/EBITx
17.87
19.34
19.36
17.85
17.10
18.38
21.13
20.39
22.65
22.66
7.265
21.13
19.35
10
4.99
FCF yield (avg)%
23.05
20.76
23.46
26.24
29.18
29.98
29.36
31.01
30.46
33.06
14.38
30.46
29.27
10
12.26
FCF margin%
27.67
28.47
31.02
31.54
34.54
36.25
37.84
35.00
37.86
36.03
16.09
36.25
34.77
49
0.949
FCF / Net incomex
0.128
0.127
0.134
0.127
0.136
0.141
0.140
0.128
0.129
0.124
1.148
0.129
0.129
38
5.89
ROIC%
5.63
5.81
5.79
7.86
8.45
9.92
12.39
14.07
11.43
9.91
20.63
11.43
9.18
65
16.73
Return on equity%
3.30
6.12
6.17
6.55
4.36
4.32
4.16
1.88
3.95
6.11
20.44
4.16
4.34
70
28.67
Return on assets%
15.69
13.75
12.62
11.80
9.18
10.98
8.08
5.86
7.82
9.64
26.06
8.08
10.31
65
0.03
EPS¥
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(0.54%)
3.61%
—
19.70
EPS growth%
0.40
0.40
2.42
3.05
2.06
2.33
1.95
1.95
4.55
5.74
6.99
2.33
2.19
58
0.04
Bookvalue per sh¥
0.06
0.06
0.06
0.08
0.09
0.09
0.11
0.11
0.11
0.12
0.03
6.98%
9.00%
—
0.03
FCF per share¥
0.03
0.03
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
1.55%
(0.05%)
—
0.02
Dividend per sh¥
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.02
0.21%
2.58%
—
23.79
Div yield (avg)%
28.28
29.27
26.82
29.19
30.38
32.49
35.46
37.26
37.23
39.63
23.61
37.23
31.43
91
14.08
Payout ratio%
3.88
1.44
0.40
0.40
0.40
0.40
0.40
0.40
0.97
1.66
3.10
0.40
0.40
60
1.281
Shares (diluted)B
1.563
1.847
1.841
1.795
1.897
2.044
2.271
2.655
2.548
2.484
1.268
5.54%
5.27%
84
25.65
Buyback yield%
0.40
0.40
0.40
2.92
3.99
6.06
5.08
6.13
5.55
3.55
22.34
5.55
3.77
63
1.001
D/E ratiox
0.328
0.373
0.415
0.460
0.448
0.502
0.529
0.606
0.597
0.681
1.495
0.597
0.481
81
80.69
Enterprise value¥M
28.91
28.29
29.50
30.26
28.75
28.08
26.82
29.86
34.04
37.06
31.34
5.21%
3.52%
75
40.99
LT debt¥M
60.28
64.77
74.11
79.53
87.22
91.16
92.00
90.36
97.36
109.9
12.51
4.73%
6.73%
93
Revenue
¥92.53M
6.39%
1.00×
Cost of revenue
¥64.72M
6.38%
1.00×
Operating expenses
¥11.26M
5.86%
0.95×
Property and equipment
14.63%