23.36
Revenue¥M
27.01
27.34
27.76
27.33
27.76
27.90
28.61
29.28
29.00
29.71
25.86
1.36%
1.01%
59
5.04
Revenue growth%
22.72
25.59
27.94
28.88
29.39
31.36
34.01
33.86
30.93
29.11
8.10
31.36
29.25
59
24.04
Gross margin%
20.05
18.72
20.89
22.86
23.18
20.94
21.17
19.22
17.96
18.52
8.32
19.22
20.47
21
18.73
Operating margin%
24.29
26.75
24.26
22.67
21.22
20.80
18.60
18.00
20.89
22.58
2.03
20.80
21.90
53
8.25
Net margin%
12.66
14.62
13.76
15.44
17.14
19.87
18.39
18.46
19.49
21.47
14.65
19.49
17.76
53
21.14
P/E ratio (avg)x
36.40
36.73
38.87
44.61
51.75
51.27
57.18
62.99
62.01
74.30
24.60
62.01
51.51
46
11.84
EV/EBITx
17.77
16.58
17.41
19.20
19.47
19.20
19.10
17.52
16.40
16.28
34.68
17.52
17.64
12
20.12
FCF yield (avg)%
13.56
11.59
9.23
9.07
8.02
6.11
4.90
7.04
6.56
3.89
14.41
6.11
7.53
31
5.62
FCF margin%
25.91
26.74
23.94
25.10
25.89
25.61
26.00
25.89
25.52
22.93
25.96
25.61
25.75
64
0.191
FCF / Net incomex
1.452
1.590
1.546
1.665
1.823
1.965
2.133
2.014
2.060
2.249
0.982
2.060
1.894
9
24.07
ROIC%
19.27
16.49
14.95
17.40
14.85
14.62
12.28
12.48
13.07
13.39
24.80
13.07
14.74
94
6.18
Return on equity%
17.69
18.73
20.11
21.25
20.98
23.04
24.87
25.59
22.86
23.99
22.30
23.99
22.05
72
7.46
Return on assets%
4.10
2.66
5.08
4.85
5.25
6.99
6.30
4.12
1.15
1.05
13.50
4.12
4.48
78
0.02
EPS¥
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
12.88%
11.35%
—
3.83
EPS growth%
14.75
14.45
14.41
15.23
12.97
15.84
16.53
19.34
18.10
15.64
10.45
16.53
15.43
23
0.04
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(5.83%)
(0.90%)
—
0.03
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.44%
0.57%
—
0.02
Dividend per sh¥
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.03
8.55%
7.05%
—
4.32
Div yield (avg)%
22.93
22.62
24.30
24.14
24.13
22.70
24.56
22.28
20.06
21.37
3.95
22.28
22.81
67
24.66
Payout ratio%
24.02
23.38
24.28
23.39
23.84
22.08
20.80
19.91
21.40
21.11
3.05
21.11
22.73
83
303.9
Shares (diluted)M
462.5
460.7
471.2
498.2
546.0
522.2
584.4
557.6
624.4
579.8
306.6
1.21%
3.72%
86
21.22
Buyback yield%
26.09
24.71
25.97
26.22
25.68
27.01
29.01
27.87
25.29
27.51
22.17
27.51
26.16
45
0.265
D/E ratiox
0.988
0.992
1.002
0.917
0.844
0.743
0.782
0.672
0.648
0.593
1.386
0.672
0.813
57
1.171
Enterprise value¥M
7.236
7.485
9.014
9.650
10.71
12.24
12.67
13.94
16.78
17.54
13.63
10.37%
9.50%
78
20.33
LT debt¥M
22.14
20.46
18.88
16.99
14.73
15.87
15.78
16.04
14.58
14.23
9.356
(0.69%)
(5.20%)
9
Revenue
¥29.71M
1.01%
1.00×
Cost of revenue
¥18.33M
0.86%
0.99×
Operating expenses
¥5.875M
1.50%
1.05×
Property and equipment
16.63%