16.70
Revenue¥M
36.38
38.75
41.86
45.09
47.61
50.20
54.51
59.07
63.47
69.34
17.06
7.81%
7.32%
32
12.76
Revenue growth%
12.17
14.52
12.38
9.39
11.15
12.22
13.54
13.82
14.58
12.41
23.81
13.54
12.39
28
28.81
Gross margin%
20.40
19.47
20.00
18.38
20.59
22.84
24.22
26.94
24.01
23.98
25.65
24.01
21.72
27
3.94
Operating margin%
23.27
25.90
26.24
27.54
29.19
27.84
26.95
27.20
27.34
29.78
13.73
27.34
27.27
22
18.75
Net margin%
16.93
17.30
17.05
18.40
18.99
17.85
19.05
20.91
23.83
24.95
10.28
20.91
18.69
7
11.67
P/E ratio (avg)x
8.373
8.283
7.608
8.016
7.229
7.107
7.229
7.267
6.699
7.175
12.30
7.175
7.248
61
6.758
EV/EBITx
12.47
13.22
13.58
13.17
13.07
12.16
13.79
15.18
16.67
17.80
35.23
15.18
13.40
35
14.25
FCF yield (avg)%
31.70
29.31
27.77
29.86
32.37
34.46
36.70
34.66
32.76
30.65
8.80
34.46
32.04
16
18.72
FCF margin%
15.89
16.15
16.29
15.89
13.43
16.35
14.71
16.15
17.64
18.89
27.72
16.35
16.15
33
0.158
FCF / Net incomex
1.575
1.634
1.675
1.641
1.447
1.441
1.470
1.497
1.397
1.545
1.404
1.470
1.521
54
6.38
ROIC%
17.41
16.51
16.23
16.71
17.38
18.14
17.08
19.68
22.14
22.04
18.61
19.68
17.39
37
7.89
Return on equity%
13.09
12.02
9.55
9.72
8.18
8.31
8.67
9.98
10.94
9.87
5.81
9.87
9.79
72
4.53
Return on assets%
32.73
35.36
36.78
39.35
39.07
39.29
40.71
40.22
41.92
39.52
21.02
40.22
39.32
24
0.20
EPS¥
0.11
0.11
0.11
0.13
0.13
0.15
0.17
0.18
0.18
0.18
0.21
6.28%
6.10%
—
4.15
EPS growth%
13.40
12.45
11.92
11.00
13.38
16.04
17.83
20.12
20.89
18.63
9.40
18.63
14.72
27
0.15
Bookvalue per sh¥
0.08
0.10
0.11
0.12
0.12
0.12
0.11
0.12
0.14
0.14
0.19
3.93%
6.17%
—
0.12
FCF per share¥
0.16
0.18
0.17
0.19
0.18
0.19
0.18
0.20
0.21
0.22
0.08
4.44%
3.76%
—
0.17
Dividend per sh¥
0.33
0.35
0.37
0.43
0.44
0.51
0.55
0.61
0.70
0.78
0.22
12.31%
9.76%
—
19.15
Div yield (avg)%
6.55
7.09
5.18
5.38
5.61
8.26
10.99
11.80
9.85
6.87
26.87
9.85
6.98
92
14.77
Payout ratio%
13.19
14.28
16.29
16.66
15.00
16.13
15.32
16.99
19.00
21.86
24.04
16.99
16.21
50
229.9
Shares (diluted)M
190.7
209.1
226.0
197.5
201.9
196.0
201.6
176.4
159.4
154.0
222.0
(5.27%)
(1.82%)
33
4.89
Buyback yield%
28.62
28.87
30.89
28.33
27.18
29.84
31.74
32.94
31.25
32.45
8.15
31.74
30.36
72
1.606
D/E ratiox
1.261
1.188
1.174
1.102
1.126
1.187
1.147
1.048
1.083
1.014
1.463
1.083
1.136
63
47.88
Enterprise value¥M
23.77
21.13
22.76
19.77
17.95
17.64
15.74
16.58
17.08
16.23
74.01
(2.00%)
(3.48%)
46
68.54
LT debt¥M
10.04
9.612
9.998
9.001
8.853
8.677
8.859
8.136
7.200
6.910
34.99
(4.83%)
(3.62%)
52
Revenue
¥69.34M
7.32%
1.00×
Cost of revenue
¥48.54M
7.32%
1.00×
Operating expenses
¥14.86M
7.50%
1.02×
Property and equipment
16.77%
Spread over hurdle
12.31%