33.63
Revenue¥M
20.96
22.60
24.00
25.89
27.72
29.23
31.07
33.33
36.30
38.86
34.92
6.99%
6.88%
66
29.16
Revenue growth%
13.63
11.54
13.95
11.88
9.06
10.07
7.76
8.93
9.82
12.52
20.23
9.82
10.81
35
27.99
Gross margin%
31.17
31.42
34.06
33.88
32.93
34.11
33.11
34.49
37.45
39.33
18.66
34.49
33.97
13
2.69
Operating margin%
17.81
19.66
18.61
16.27
17.74
17.36
18.61
17.48
17.33
19.90
27.06
17.48
17.77
32
25.12
Net margin%
11.71
10.11
10.22
7.39
5.14
4.19
6.79
4.38
3.39
1.51
29.08
4.19
5.97
22
17.27
P/E ratio (avg)x
26.25
24.22
23.38
24.79
23.28
23.70
24.09
25.16
23.94
24.55
26.78
24.09
24.15
67
11.31
EV/EBITx
35.21
39.01
37.87
45.29
46.01
45.34
45.49
46.21
49.23
48.84
27.63
46.21
45.41
82
14.60
FCF yield (avg)%
11.02
12.30
14.95
15.99
15.31
16.28
18.21
16.12
18.37
16.08
28.88
16.28
16.04
7
16.70
FCF margin%
0.69
0.40
0.40
0.40
1.40
2.90
3.43
6.27
7.44
9.94
4.91
6.27
2.15
67
1.554
FCF / Net incomex
0.466
0.464
0.502
0.487
0.477
0.499
0.488
0.467
0.536
0.536
0.834
0.499
0.488
27
10.16
ROIC%
9.95
11.42
10.88
9.20
7.20
5.40
5.97
3.74
3.94
5.70
2.48
5.40
6.58
92
24.96
Return on equity%
2.83
3.81
3.69
5.98
3.19
1.46
4.12
2.23
0.41
0.40
25.16
1.46
3.01
36
9.57
Return on assets%
24.72
27.59
29.58
30.31
29.60
29.30
29.90
32.52
31.40
34.10
25.25
31.40
29.75
83
0.08
EPS¥
0.09
0.10
0.10
0.10
0.11
0.12
0.12
0.12
0.14
0.14
0.08
4.68%
6.56%
—
2.88
EPS growth%
21.57
24.46
22.18
22.12
20.12
22.17
23.35
23.68
23.46
25.14
23.08
23.46
22.77
58
0.16
Bookvalue per sh¥
0.07
0.07
0.06
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.17
(0.61%)
(3.15%)
—
0.11
FCF per share¥
0.17
0.15
0.14
0.15
0.14
0.12
0.12
0.10
0.09
0.09
0.17
(8.37%)
(6.59%)
—
0.16
Dividend per sh¥
0.26
0.30
0.33
0.36
0.36
0.40
0.40
0.46
0.46
0.51
0.17
7.25%
6.71%
—
28.33
Div yield (avg)%
12.05
12.98
10.06
12.63
15.23
14.07
15.69
15.49
18.32
20.74
12.60
15.69
14.65
81
9.65
Payout ratio%
28.46
29.84
28.40
29.99
29.65
32.06
34.81
32.06
32.90
30.86
24.84
32.06
30.42
25
95.49
Shares (diluted)M
161.3
166.2
190.8
217.3
217.3
221.8
252.0
257.9
261.5
286.7
93.65
5.70%
6.69%
77
6.86
Buyback yield%
9.41
8.37
5.72
8.13
10.37
10.88
9.41
10.71
12.37
13.15
11.95
10.88
9.89
33
0.138
D/E ratiox
0.209
0.219
0.252
0.287
0.308
0.323
0.338
0.398
0.404
0.401
1.745
0.398
0.316
78
27.25
Enterprise value¥M
12.06
13.57
14.20
15.52
14.76
15.27
15.05
14.66
15.62
18.20
26.70
4.29%
5.67%
61
13.59
LT debt¥M
27.88
25.97
27.31
29.47
31.56
35.25
33.81
33.22
35.77
33.38
20.95
1.13%
1.64%
14
Revenue
¥38.86M
6.88%
1.00×
Cost of revenue
¥23.18M
7.09%
1.02×
Operating expenses
¥4.482M
6.59%
0.97×
Property and equipment
17.15%
Goodwill & intangibles
13.61%
Spread over hurdle
21.79%