33.27
Revenue¥M
18.31
19.89
21.51
23.33
25.30
26.91
29.17
32.13
34.14
35.41
36.42
7.91%
8.35%
91
21.94
Revenue growth%
23.36
26.36
27.39
30.12
29.20
28.28
28.52
27.51
28.21
4.74
27.03
28.28
27.86
27
9.98
Gross margin%
27.63
28.24
28.35
29.84
32.50
30.19
30.43
32.74
31.51
14.89
7.20
31.51
30.01
94
4.84
Operating margin%
13.83
13.52
12.44
13.68
15.12
15.78
15.46
12.83
12.98
21.28
18.81
15.12
13.76
88
23.58
Net margin%
18.54
19.69
16.90
14.05
13.89
13.14
11.21
13.30
13.60
16.05
14.81
13.30
13.97
65
21.45
P/E ratio (avg)x
46.04
43.24
48.13
46.10
50.43
51.84
51.62
54.19
52.41
16.52
9.906
51.84
49.28
48
27.37
EV/EBITx
22.40
20.68
18.19
15.61
14.48
13.51
12.69
10.76
10.85
21.83
20.02
12.69
15.05
57
8.49
FCF yield (avg)%
11.74
11.97
14.20
11.50
13.26
10.90
12.51
15.34
16.01
16.23
26.14
13.26
12.89
62
18.75
FCF margin%
13.17
11.28
12.39
14.84
15.31
18.06
15.13
15.60
14.73
15.61
2.88
15.31
14.78
9
0.268
FCF / Net incomex
1.752
1.906
1.778
1.945
1.875
1.798
1.702
1.893
1.743
0.374
0.281
1.798
1.788
26
21.54
ROIC%
5.73
6.52
7.18
9.29
9.76
9.58
11.19
10.50
11.17
23.02
23.70
10.50
9.43
11
7.81
Return on equity%
7.11
8.88
6.59
4.00
2.90
0.83
0.40
0.40
0.40
19.53
17.61
0.40
3.45
36
6.71
Return on assets%
28.96
27.58
28.74
27.39
28.21
30.01
31.85
31.68
34.46
2.19
4.56
31.68
28.85
52
0.11
EPS¥
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.11
0.12
2.09%
1.08%
—
9.74
EPS growth%
9.54
10.10
10.96
11.50
11.00
10.15
7.19
6.75
6.06
15.04
22.20
7.19
10.13
75
0.05
Bookvalue per sh¥
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.10
2.30%
0.28%
—
0.06
FCF per share¥
0.04
0.05
0.04
0.05
0.06
0.06
0.06
0.06
0.08
0.03
0.07
7.70%
7.64%
—
0.06
Dividend per sh¥
0.12
0.12
0.12
0.12
0.13
0.13
0.12
0.14
0.13
0.02
0.08
2.65%
2.38%
—
26.20
Div yield (avg)%
19.58
17.28
20.14
17.84
15.01
16.41
17.80
15.38
14.12
18.07
9.93
15.38
17.54
72
21.16
Payout ratio%
26.64
24.04
22.63
20.47
20.61
17.66
20.52
19.40
22.18
4.76
6.76
20.52
21.39
64
345.8
Shares (diluted)M
377.2
362.2
382.6
415.6
459.0
482.9
547.3
626.9
661.2
336.7
340.9
9.73%
6.62%
88
17.39
Buyback yield%
2.86
2.07
1.80
3.03
1.00
2.48
3.16
1.19
1.80
8.97
7.58
1.80
2.06
89
0.684
D/E ratiox
1.713
1.960
2.081
2.362
2.521
2.645
3.110
3.544
3.503
1.564
1.572
3.110
2.441
22
28.90
Enterprise value¥M
3.281
3.873
3.860
4.481
4.813
4.628
4.972
5.469
6.292
26.42
18.80
7.02%
7.06%
86
5.779
LT debt¥M
21.43
22.56
23.12
26.86
25.95
24.98
24.64
23.27
26.20
4.127
32.31
(0.50%)
2.28%
24
Revenue
¥34.14M
8.35%
1.00×
Cost of revenue
¥19.36M
8.41%
1.01×
Operating expenses
¥4.998M
8.51%
1.02×
Goodwill & intangibles
15.66%
Property and equipment
14.67%