0.402
Revenue¥M
0.310
0.327
0.350
0.372
0.395
0.416
0.454
0.490
0.534
0.576
0.450
7.82%
7.29%
74
27.28
Revenue growth%
14.09
12.79
14.10
12.01
9.54
9.76
11.80
11.28
9.73
9.83
24.88
9.83
11.54
70
11.78
Gross margin%
31.52
29.21
29.22
26.87
26.09
23.19
25.63
23.70
21.04
20.69
24.31
23.19
25.86
71
29.77
Operating margin%
18.66
17.56
18.16
19.93
20.11
22.51
24.04
26.06
28.17
26.07
27.99
26.06
21.31
75
18.27
Net margin%
13.51
11.80
11.38
11.83
8.96
11.85
14.44
13.51
11.59
11.58
11.50
11.85
11.81
63
18.37
P/E ratio (avg)x
42.84
42.65
45.21
47.46
52.37
52.41
55.69
53.68
57.64
55.67
8.618
55.67
52.39
12
24.21
EV/EBITx
28.77
33.58
33.08
37.80
39.90
40.36
42.86
42.68
42.40
40.64
33.06
42.40
40.13
68
26.27
FCF yield (avg)%
30.32
29.30
28.97
30.58
32.41
35.22
33.36
33.03
35.93
37.78
29.51
35.22
32.72
53
4.16
FCF margin%
19.33
21.98
24.76
22.41
22.25
21.90
24.01
23.77
25.69
28.07
26.64
24.01
23.09
78
1.607
FCF / Net incomex
0.718
0.684
0.665
0.648
0.583
0.509
0.487
0.493
0.504
0.487
0.391
0.493
0.546
67
18.64
ROIC%
4.63
4.00
6.87
4.58
7.04
4.77
7.47
9.89
11.33
13.52
17.33
9.89
6.95
83
3.99
Return on equity%
20.26
22.51
24.32
22.80
25.77
23.79
26.09
28.69
30.57
30.06
19.26
28.69
25.04
19
4.73
Return on assets%
7.82
6.70
4.14
4.16
2.81
3.33
1.53
0.40
1.46
1.17
27.90
1.46
3.07
61
0.03
EPS¥
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
3.07%
3.40%
—
9.37
EPS growth%
4.67
3.23
5.05
5.35
7.86
5.80
4.67
5.84
4.88
7.46
14.23
5.80
5.20
43
0.05
Bookvalue per sh¥
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.06
0.05
0.45%
1.98%
—
0.03
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.02
(7.93%)
(4.18%)
—
0.03
Dividend per sh¥
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.06
0.07
0.07
0.02
7.70%
5.07%
—
6.72
Div yield (avg)%
23.84
22.74
25.23
25.38
26.63
26.11
27.24
25.23
25.67
26.69
14.25
26.11
25.52
7
9.35
Payout ratio%
20.16
19.68
20.85
23.09
25.13
26.92
29.41
31.15
30.95
32.18
4.55
30.95
26.03
67
8.025
Shares (diluted)M
8.956
9.141
9.624
9.992
9.506
8.875
7.992
8.525
9.500
8.631
7.935
(1.91%)
0.01%
53
11.31
Buyback yield%
21.62
23.78
22.11
24.53
26.05
26.72
25.70
27.15
26.45
27.45
18.03
26.72
25.88
45
0.556
D/E ratiox
0.547
0.586
0.669
0.682
0.729
0.720
0.775
0.776
0.852
0.921
1.145
0.776
0.724
55
0.592
Enterprise value¥M
0.293
0.305
0.328
0.319
0.292
0.276
0.310
0.320
0.328
0.363
0.537
4.47%
2.27%
11
0.283
LT debt¥M
0.283
0.283
0.320
0.333
0.341
0.397
0.423
0.429
0.463
0.545
0.196
9.83%
7.18%
90
Revenue
¥0.576M
7.29%
1.00×
Cost of revenue
¥0.362M
7.17%
0.99×
Operating expenses
¥0.141M
7.46%
1.02×
Goodwill & intangibles
16.08%
Property and equipment
14.09%
Spread over hurdle
(3.27%)