15.89
Revenue¥M
22.79
24.00
25.59
27.24
27.75
29.15
30.70
31.33
32.04
33.20
16.72
3.65%
4.31%
64
19.38
Revenue growth%
18.71
18.12
19.22
16.54
18.47
17.95
16.40
14.42
13.76
14.06
10.53
14.42
17.25
49
21.45
Gross margin%
15.24
15.70
14.46
15.46
12.48
14.48
12.54
10.42
9.04
8.60
10.82
10.42
13.50
46
11.92
Operating margin%
23.38
22.61
25.36
26.19
25.90
27.39
28.74
28.65
25.75
27.99
7.21
27.99
26.05
23
24.73
Net margin%
7.86
7.11
8.57
10.33
10.44
9.15
7.11
5.18
4.30
4.20
5.49
5.18
7.49
54
22.66
P/E ratio (avg)x
30.75
33.37
30.48
31.15
32.80
31.33
27.90
29.29
29.40
26.49
13.29
29.29
30.62
93
10.21
EV/EBITx
10.19
11.74
11.39
10.78
10.22
11.22
13.22
15.31
16.66
16.30
27.16
15.31
11.56
89
16.32
FCF yield (avg)%
20.04
22.42
24.12
21.65
24.42
21.73
22.52
23.35
24.02
24.36
17.17
23.35
22.94
54
24.89
FCF margin%
24.81
23.56
25.38
24.29
26.25
28.90
26.88
24.11
21.31
24.11
4.05
24.11
24.55
57
1.342
FCF / Net incomex
1.145
1.218
1.261
1.192
1.192
1.183
1.248
1.097
1.103
1.190
0.268
1.183
1.191
78
16.88
ROIC%
4.58
5.57
6.69
7.84
6.14
6.99
4.70
2.63
1.45
0.56
21.99
2.63
5.13
88
9.97
Return on equity%
9.88
7.96
6.23
3.25
1.88
3.55
1.76
1.68
0.40
0.40
27.02
1.68
2.56
70
10.89
Return on assets%
4.07
1.44
3.97
3.36
3.59
0.92
1.75
4.05
3.23
1.77
13.87
1.77
3.30
8
0.46
EPS¥
0.63
0.63
0.75
0.85
0.86
0.99
1.08
1.18
1.28
1.41
0.51
10.52%
9.43%
—
26.79
EPS growth%
11.27
10.20
12.18
9.60
11.61
12.44
14.61
16.08
16.14
18.41
9.04
16.08
12.31
81
0.24
Bookvalue per sh¥
0.34
0.35
0.35
0.39
0.38
0.44
0.50
0.49
0.52
0.59
0.46
9.15%
5.98%
—
0.12
FCF per share¥
0.25
0.28
0.31
0.31
0.32
0.37
0.40
0.40
0.46
0.54
0.11
10.61%
8.18%
—
0.26
Dividend per sh¥
0.20
0.21
0.23
0.21
0.24
0.24
0.26
0.30
0.33
0.39
0.36
10.33%
7.55%
—
19.20
Div yield (avg)%
7.70
7.44
5.90
3.46
3.39
2.54
2.55
2.61
3.56
6.15
9.66
2.61
3.51
10
4.12
Payout ratio%
11.36
13.00
12.04
9.09
7.67
8.57
10.43
12.48
13.85
11.81
12.23
11.81
11.58
40
47.23
Shares (diluted)M
49.17
55.89
55.70
53.94
49.54
49.06
44.82
43.02
46.15
43.07
47.10
(2.76%)
(1.64%)
81
18.16
Buyback yield%
21.57
23.01
22.89
20.79
21.04
23.96
23.72
23.15
23.73
21.90
6.02
23.72
22.95
95
0.134
D/E ratiox
0.893
1.022
1.013
1.033
0.980
1.129
1.278
1.350
1.322
1.255
1.729
1.278
1.081
30
19.78
Enterprise value¥M
18.34
17.47
16.01
17.55
16.48
15.99
16.08
15.28
15.00
15.40
33.26
(1.35%)
(0.69%)
56
1.440
LT debt¥M
39.13
44.18
43.05
45.87
52.17
59.46
68.74
76.43
82.57
90.64
8.019
11.68%
10.36%
91
Revenue
¥33.20M
4.31%
1.00×
Cost of revenue
¥15.33M
4.17%
0.99×
Operating expenses
¥6.687M
3.95%
0.97×
Property and equipment
19.53%