25.17
Revenue¥M
64.24
63.99
64.81
64.99
64.71
65.22
66.50
68.72
71.16
70.79
27.52
1.81%
1.02%
86
13.35
Revenue growth%
23.30
26.13
27.43
27.76
30.48
29.50
27.73
29.05
28.92
28.44
9.75
28.92
28.10
73
4.86
Gross margin%
22.39
20.50
18.25
16.79
19.53
19.68
20.26
23.04
24.74
22.84
23.03
22.84
20.38
58
19.37
Operating margin%
19.34
20.74
22.92
22.05
22.11
19.58
19.91
21.45
18.49
18.63
27.87
19.58
20.32
91
11.55
Net margin%
3.64
5.57
3.69
5.02
7.94
5.74
8.02
9.76
7.42
7.85
14.08
7.85
6.58
17
11.29
P/E ratio (avg)x
30.66
28.67
29.59
31.65
31.00
31.64
32.58
30.60
32.17
34.30
17.43
32.17
31.32
55
8.984
EV/EBITx
32.89
30.51
30.84
31.53
30.00
34.27
39.66
36.45
42.07
44.90
19.18
39.66
33.58
25
21.13
FCF yield (avg)%
21.68
19.97
19.79
17.88
16.54
18.66
20.11
21.68
20.60
17.81
24.11
20.11
19.88
76
19.73
FCF margin%
4.73
5.06
6.75
8.15
8.17
10.51
10.58
12.10
14.98
14.75
4.32
12.10
9.34
19
1.597
FCF / Net incomex
0.289
0.292
0.279
0.273
0.259
0.273
0.297
0.348
0.332
0.346
1.604
0.332
0.291
92
6.25
ROIC%
0.40
1.75
0.40
0.40
0.57
1.52
4.48
6.53
7.10
8.63
20.32
6.53
1.64
37
21.45
Return on equity%
23.10
21.03
23.01
25.38
25.53
25.49
28.15
26.45
24.20
23.05
7.90
25.49
24.79
14
11.60
Return on assets%
13.60
12.44
10.20
10.68
13.68
14.51
14.79
12.78
11.64
13.40
20.24
13.40
13.09
87
0.08
EPS¥
0.17
0.17
0.19
0.17
0.16
0.15
0.17
0.18
0.19
0.18
0.08
2.34%
0.06%
—
7.77
EPS growth%
21.23
21.54
19.18
16.98
19.86
18.06
17.92
16.36
16.75
15.30
10.17
16.75
17.99
26
0.10
Bookvalue per sh¥
0.17
0.20
0.23
0.23
0.23
0.26
0.28
0.28
0.27
0.32
0.14
7.29%
6.46%
—
0.15
FCF per share¥
0.23
0.25
0.28
0.30
0.30
0.32
0.33
0.35
0.41
0.45
0.04
8.49%
8.71%
—
0.13
Dividend per sh¥
0.07
0.07
0.07
0.07
0.08
0.09
0.09
0.10
0.11
0.11
0.20
5.68%
5.09%
—
15.72
Div yield (avg)%
11.89
12.69
12.55
15.18
12.63
14.39
16.64
18.56
20.83
22.68
2.56
18.56
14.79
8
12.24
Payout ratio%
9.47
10.49
11.48
12.03
11.81
10.21
8.59
9.67
11.87
13.68
6.73
10.21
10.98
62
156.7
Shares (diluted)M
221.5
225.9
255.4
306.7
300.0
339.8
357.3
430.9
488.5
509.2
153.3
11.16%
9.59%
26
17.31
Buyback yield%
1.59
4.37
2.81
2.03
2.66
1.98
4.98
7.31
7.64
8.97
22.83
7.31
3.59
88
0.780
D/E ratiox
1.697
1.971
2.311
2.390
2.515
2.400
2.336
2.297
2.585
2.960
0.746
2.400
2.363
74
34.12
Enterprise value¥M
53.23
59.22
60.52
57.46
62.05
66.33
63.69
63.94
69.95
78.59
25.13
4.84%
3.97%
9
12.93
LT debt¥M
70.55
81.57
90.31
106.5
125.8
145.0
167.3
200.3
216.1
236.8
29.05
13.49%
13.09%
58
Revenue
¥70.79M
1.02%
1.00×
Cost of revenue
¥47.42M
1.13%
1.01×
Operating expenses
¥10.42M
0.27%
0.93×
Property and equipment
20.68%