18.06
Revenue¥M
10.60
11.40
12.51
13.33
14.22
15.40
17.03
18.28
19.99
21.55
19.11
8.68%
8.23%
62
17.66
Revenue growth%
29.45
27.88
25.36
26.73
23.74
24.43
25.60
25.14
27.26
26.40
15.18
25.60
26.00
48
9.39
Gross margin%
22.41
23.28
23.19
24.52
26.50
24.05
26.23
23.89
21.21
20.99
20.63
23.89
23.59
39
14.07
Operating margin%
24.88
25.43
24.15
22.94
20.31
18.54
15.83
12.88
13.07
14.03
12.64
14.03
19.42
51
13.83
Net margin%
30.57
28.86
29.10
29.60
30.69
31.50
30.41
31.66
32.66
35.55
17.64
31.66
30.63
38
6.278
P/E ratio (avg)x
25.14
25.44
24.20
27.29
27.99
33.00
33.73
35.31
36.71
37.07
15.42
35.31
30.49
16
31.03
EV/EBITx
6.975
7.876
8.052
9.129
8.767
8.917
9.401
10.48
9.875
10.95
10.76
9.875
9.023
31
25.08
FCF yield (avg)%
4.26
5.80
7.66
10.01
10.73
8.35
8.13
6.74
8.05
6.72
18.87
8.05
7.85
46
14.34
FCF margin%
3.50
2.14
4.85
2.91
2.25
2.73
0.87
0.41
2.90
4.06
26.05
2.73
2.82
58
1.058
FCF / Net incomex
1.389
1.644
1.561
1.659
1.765
1.711
1.646
1.869
1.924
1.982
0.975
1.869
1.685
30
25.04
ROIC%
20.24
17.78
16.04
17.36
15.28
17.63
17.73
20.26
23.18
20.93
14.94
20.26
17.75
75
4.34
Return on equity%
21.20
21.08
21.24
22.03
21.44
20.03
18.42
15.47
15.99
13.76
22.72
15.99
20.56
71
10.30
Return on assets%
21.33
23.69
20.92
22.97
20.64
20.53
22.64
24.27
23.24
25.28
22.54
23.24
22.81
54
0.01
EPS¥
—
—
—
—
—
—
—
—
—
—
0.01
6.36%
3.40%
—
8.81
EPS growth%
18.15
17.36
17.80
18.77
16.03
14.01
16.05
18.31
21.25
19.33
23.90
18.31
17.97
36
—
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.87%
5.13%
—
0.01
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.20%
2.72%
—
0.01
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(5.04%)
(3.04%)
—
11.51
Div yield (avg)%
31.77
30.41
31.14
30.04
27.19
26.30
23.62
24.09
21.40
24.20
2.03
24.09
26.74
27
4.70
Payout ratio%
17.58
18.93
16.40
18.30
17.33
14.74
13.23
14.31
12.28
10.31
4.54
13.23
15.57
95
0.952
Shares (diluted)B
1.206
1.058
0.928
0.890
0.977
0.933
0.843
0.763
0.703
0.760
0.971
(4.90%)
(4.67%)
54
22.53
Buyback yield%
26.49
27.12
29.68
31.87
31.11
33.57
31.87
31.95
32.10
30.43
3.15
31.95
31.49
64
1.534
D/E ratiox
0.390
0.427
0.393
0.427
0.468
0.514
0.509
0.465
0.523
0.595
1.734
0.514
0.466
42
13.97
Enterprise value¥M
33.71
31.86
37.15
40.89
38.81
39.96
41.85
48.13
52.91
54.33
1.997
6.96%
6.47%
77
15.19
LT debt¥M
15.87
16.49
16.63
18.10
16.24
15.29
15.40
15.95
16.75
14.44
5.400
(2.32%)
(1.14%)
13
Revenue
¥21.55M
8.23%
1.00×
Cost of revenue
¥11.70M
7.95%
0.98×
Operating expenses
¥4.407M
8.30%
1.01×
Property and equipment
17.30%
Spread over hurdle
31.91%