14.42
Revenue¥M
8.591
9.243
9.738
10.37
10.89
11.51
12.27
13.28
13.76
14.62
15.85
6.07%
6.29%
35
24.80
Revenue growth%
20.69
22.21
20.16
21.53
18.62
19.19
19.06
21.58
19.54
21.18
2.27
19.54
20.42
39
11.68
Gross margin%
26.32
24.28
24.11
22.21
20.38
18.89
20.87
21.24
23.72
24.69
23.70
21.24
22.97
37
12.02
Operating margin%
21.01
22.40
24.38
22.88
22.45
21.30
20.45
19.95
18.31
20.60
6.72
20.45
21.15
84
21.73
Net margin%
4.47
1.72
2.72
3.72
6.30
7.95
10.91
7.94
7.47
8.67
22.24
7.95
6.89
30
31.96
P/E ratio (avg)x
12.63
13.05
12.65
10.76
10.74
9.144
7.747
7.664
7.110
6.710
11.05
7.664
9.942
70
8.631
EV/EBITx
16.08
17.98
19.85
22.47
22.23
24.85
24.62
23.07
22.86
21.31
30.35
23.07
22.35
18
21.17
FCF yield (avg)%
18.69
18.65
17.15
14.42
17.37
17.49
19.88
18.57
20.14
20.02
10.43
19.88
18.61
55
24.93
FCF margin%
21.12
21.52
23.58
22.47
25.36
27.15
27.65
26.40
25.84
28.78
16.17
27.15
25.60
84
1.390
FCF / Net incomex
0.758
0.736
0.639
0.642
0.593
0.562
0.553
0.552
0.549
0.559
1.445
0.553
0.577
57
4.47
ROIC%
27.13
28.50
28.98
29.18
26.37
24.83
22.61
21.78
23.35
26.29
25.86
23.35
26.33
22
26.94
Return on equity%
16.67
14.20
11.83
12.85
12.79
13.33
10.55
11.43
9.67
12.46
28.08
11.43
12.63
84
2.22
Return on assets%
26.11
27.76
25.52
24.96
25.76
26.23
27.50
30.44
33.02
33.00
12.32
30.44
26.86
26
0.13
EPS¥
0.14
0.15
0.13
0.14
0.13
0.14
0.13
0.13
0.13
0.13
0.14
(0.41%)
(2.16%)
—
12.14
EPS growth%
27.59
24.78
26.32
26.44
25.20
24.30
25.81
23.97
23.50
25.23
12.00
24.30
25.22
17
0.17
Bookvalue per sh¥
0.28
0.32
0.34
0.38
0.46
0.45
0.46
0.47
0.55
0.66
0.06
7.43%
10.50%
—
0.11
FCF per share¥
0.14
0.16
0.17
0.19
0.20
0.22
0.21
0.22
0.23
0.24
0.05
3.38%
4.99%
—
0.06
Dividend per sh¥
0.15
0.17
0.16
0.15
0.14
0.15
0.17
0.19
0.20
0.19
0.04
6.29%
3.37%
—
12.05
Div yield (avg)%
5.82
8.64
9.49
9.35
10.68
10.45
7.81
5.38
2.75
0.75
6.58
5.38
8.23
66
20.54
Payout ratio%
8.27
10.18
8.80
6.48
4.64
3.91
2.00
0.40
2.21
0.40
24.48
2.00
4.28
69
48.79
Shares (diluted)M
46.53
47.80
50.82
54.23
51.16
57.08
52.64
49.74
47.60
50.85
46.32
(0.12%)
1.34%
7
2.43
Buyback yield%
18.96
20.67
21.51
22.61
20.27
22.56
22.45
21.82
24.10
24.22
10.36
22.56
22.13
36
0.885
D/E ratiox
0.656
0.633
0.614
0.704
0.760
0.807
0.893
0.965
0.971
1.069
1.468
0.965
0.783
34
1.854
Enterprise value¥M
15.65
16.32
18.12
17.66
19.09
21.75
25.39
25.93
28.34
27.14
18.54
7.29%
6.99%
70
10.59
LT debt¥M
4.205
4.132
4.292
4.783
5.280
5.495
5.625
5.466
6.174
6.588
2.038
4.53%
4.11%
49
Revenue
¥14.62M
6.29%
1.00×
Cost of revenue
¥7.663M
6.38%
1.01×
Operating expenses
¥2.997M
5.59%
0.94×
Property and equipment
18.01%
Goodwill & intangibles
15.59%