13.06
Revenue¥M
10.74
11.43
12.59
13.35
14.16
15.21
16.75
18.19
19.87
21.43
14.22
8.64%
8.10%
67
13.80
Revenue growth%
16.01
14.63
14.60
14.99
16.55
14.97
16.56
14.47
11.50
12.73
26.81
14.47
14.80
25
19.22
Gross margin%
12.86
14.27
14.74
17.32
19.13
20.04
19.09
21.32
18.59
21.39
20.91
20.04
18.84
11
26.93
Operating margin%
28.08
30.49
28.92
31.65
30.66
32.67
35.12
34.76
36.54
36.03
19.52
35.12
32.16
7
22.01
Net margin%
15.05
17.44
16.06
17.94
20.06
19.40
18.38
20.48
17.67
16.28
20.40
18.38
17.80
26
15.25
P/E ratio (avg)x
30.49
30.79
32.97
37.58
39.79
42.48
46.79
51.75
50.88
55.87
22.53
50.88
41.13
91
25.18
EV/EBITx
13.33
13.90
13.35
11.58
11.03
9.439
9.248
9.354
9.084
9.554
13.52
9.354
10.29
56
20.47
FCF yield (avg)%
17.67
18.16
16.16
15.26
14.23
12.82
10.03
12.92
12.22
10.59
11.37
12.22
13.57
32
29.64
FCF margin%
23.89
21.03
18.32
19.27
20.85
19.44
19.53
20.70
21.17
20.67
4.88
20.67
20.68
13
0.986
FCF / Net incomex
0.363
0.370
0.404
0.398
0.407
0.424
0.417
0.430
0.438
0.433
1.171
0.430
0.412
51
29.43
ROIC%
14.92
17.56
16.28
14.66
16.28
19.16
22.08
22.65
25.12
27.69
2.67
22.65
18.36
74
20.57
Return on equity%
12.07
9.31
8.57
6.69
5.77
6.65
7.82
8.67
6.98
4.82
7.36
6.98
7.40
67
16.56
Return on assets%
3.51
2.45
4.00
6.34
8.00
7.85
5.40
4.18
6.35
6.48
29.16
6.35
5.87
62
0.02
EPS¥
0.05
0.06
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.02
(2.00%)
0.71%
—
21.09
EPS growth%
24.55
23.81
22.57
21.56
19.43
18.27
19.82
21.76
23.25
23.89
12.61
21.76
22.16
65
0.01
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
10.26%
9.42%
—
0.04
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
5.45%
3.45%
—
0.02
Dividend per sh¥
0.06
0.06
0.06
0.07
0.08
0.09
0.10
0.11
0.11
0.12
0.04
6.75%
7.95%
—
16.91
Div yield (avg)%
25.79
25.10
22.61
22.25
22.74
21.46
19.29
17.40
18.53
16.93
4.08
18.53
21.86
87
16.77
Payout ratio%
5.61
6.29
5.35
7.53
10.34
12.71
12.23
9.76
6.77
4.40
22.68
9.76
7.15
35
0.432
Shares (diluted)B
0.518
0.549
0.561
0.654
0.766
0.875
0.930
0.901
1.048
1.071
0.433
6.95%
7.47%
66
11.81
Buyback yield%
3.27
3.12
5.95
8.50
8.58
11.10
10.94
12.87
10.63
13.05
25.19
11.10
9.60
60
0.224
D/E ratiox
1.510
1.661
1.865
1.702
1.772
1.895
2.086
2.135
2.359
2.527
0.978
2.135
1.880
45
17.06
Enterprise value¥M
9.736
9.611
8.853
9.306
9.571
9.348
9.231
8.316
8.354
8.861
1.249
(1.53%)
(1.21%)
7
4.584
LT debt¥M
18.69
17.36
19.44
22.29
21.86
21.76
23.98
23.70
23.47
22.56
5.858
0.63%
1.68%
61
Revenue
¥21.43M
8.10%
1.00×
Cost of revenue
¥14.27M
8.40%
1.03×
Operating expenses
¥3.225M
6.99%
0.90×
Property and equipment
18.21%
Cash and investments
15.89%