7.236
Revenue¥M
9.012
9.804
10.57
11.47
12.57
13.63
14.90
16.06
17.60
18.53
7.784
8.06%
8.07%
47
17.05
Revenue growth%
12.49
12.43
13.60
14.75
15.99
16.85
14.97
15.12
17.76
17.14
9.83
16.85
15.05
59
19.78
Gross margin%
11.05
9.72
9.70
10.67
9.01
11.01
11.47
12.15
14.77
15.69
13.38
12.15
11.03
57
3.58
Operating margin%
9.27
8.28
10.27
12.19
11.51
13.85
16.17
17.86
16.38
14.90
13.95
16.17
13.02
62
16.60
Net margin%
26.12
24.59
24.23
22.96
24.24
23.99
26.42
24.49
26.12
25.65
23.96
25.65
24.54
39
32.28
P/E ratio (avg)x
40.78
43.13
41.97
42.98
46.79
46.26
54.75
61.69
65.75
73.54
26.12
61.69
46.53
42
35.51
EV/EBITx
59.00
58.33
63.72
67.65
70.09
69.53
68.00
73.21
84.74
89.28
21.95
73.21
68.76
56
12.18
FCF yield (avg)%
9.49
8.58
9.77
11.44
14.31
16.11
16.62
13.63
15.39
17.99
10.58
16.11
13.97
47
28.36
FCF margin%
4.02
4.52
1.71
2.08
3.16
2.04
0.69
3.21
0.78
0.40
14.98
0.78
2.06
35
1.092
FCF / Net incomex
0.830
0.814
0.861
0.846
0.837
0.790
0.743
0.670
0.658
0.622
0.376
0.670
0.802
30
13.15
ROIC%
4.96
6.85
5.92
7.52
5.08
8.00
6.18
7.50
9.15
11.17
17.29
8.00
7.17
61
18.18
Return on equity%
15.69
17.59
18.86
15.89
18.63
21.45
21.81
19.05
21.42
19.89
10.58
21.42
18.96
71
16.48
Return on assets%
32.86
33.57
30.71
31.06
31.00
32.43
34.79
31.86
31.04
28.96
17.27
31.86
31.46
24
0.08
EPS¥
0.10
0.12
0.15
0.17
0.19
0.21
0.22
0.25
0.27
0.27
0.09
7.66%
11.22%
—
16.79
EPS growth%
5.53
4.85
2.11
0.40
0.68
0.40
0.40
1.24
0.40
2.45
15.87
0.40
0.96
70
0.03
Bookvalue per sh¥
0.16
0.17
0.16
0.16
0.19
0.20
0.21
0.20
0.23
0.23
0.11
4.69%
5.44%
—
0.03
FCF per share¥
0.12
0.13
0.15
0.14
0.16
0.18
0.18
0.20
0.24
0.23
0.20
7.25%
6.51%
—
0.19
Dividend per sh¥
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.04
0.18
(0.24%)
0.36%
—
9.50
Div yield (avg)%
0.98
2.27
0.40
0.40
1.20
3.32
1.45
0.40
0.40
0.40
12.32
0.40
0.69
48
17.52
Payout ratio%
21.77
18.90
17.84
15.21
15.61
13.47
14.05
14.29
13.06
11.50
27.80
13.47
14.75
58
23.85
Shares (diluted)M
39.01
39.03
43.77
45.20
48.99
49.97
57.71
59.53
68.70
80.90
24.09
10.55%
9.00%
90
12.32
Buyback yield%
16.48
14.95
17.43
19.44
17.22
15.80
17.65
18.08
19.68
22.03
3.06
18.08
17.54
54
0.781
D/E ratiox
0.611
0.604
0.564
0.533
0.565
0.493
0.427
0.462
0.401
0.397
1.611
0.427
0.513
11
13.07
Enterprise value¥M
4.935
5.733
6.561
6.883
7.476
8.505
9.656
9.319
9.324
9.651
6.146
5.24%
8.35%
26
11.14
LT debt¥M
18.90
19.36
20.62
24.94
28.83
28.24
29.38
35.46
40.58
39.58
9.871
6.54%
9.43%
93
Revenue
¥18.53M
8.07%
1.00×
Cost of revenue
¥10.86M
8.34%
1.02×
Operating expenses
¥2.507M
7.36%
0.94×
Property and equipment
15.82%
Spread over hurdle
36.80%