16.61
Revenue¥M
16.74
16.85
16.82
16.89
16.60
16.39
16.66
16.68
17.14
17.53
18.19
1.09%
0.41%
73
10.94
Revenue growth%
6.39
5.87
3.82
4.43
5.75
6.89
5.58
7.25
5.67
7.59
26.34
6.89
5.81
35
13.44
Gross margin%
17.95
15.16
12.18
13.89
12.82
12.22
9.97
11.99
10.80
8.06
6.24
10.80
12.20
19
10.75
Operating margin%
2.87
2.81
3.17
5.91
6.27
7.35
5.13
2.51
0.40
0.40
3.09
2.51
3.02
82
5.64
Net margin%
8.60
7.14
6.95
9.76
7.55
7.36
10.01
9.83
10.46
10.87
6.91
10.01
9.18
62
25.39
P/E ratio (avg)x
9.642
9.006
9.552
10.64
11.32
12.30
13.02
13.54
13.42
14.91
6.936
13.42
11.81
88
6.737
EV/EBITx
8.984
7.869
7.442
7.970
8.266
8.661
9.324
9.954
10.24
10.02
36.06
9.954
8.823
62
19.36
FCF yield (avg)%
24.65
27.01
28.21
27.41
26.20
23.66
21.39
22.66
20.03
20.92
5.36
21.39
24.16
53
11.35
FCF margin%
8.69
10.65
13.18
15.11
16.35
16.47
18.18
20.84
22.20
19.45
7.28
19.45
16.41
40
0.644
FCF / Net incomex
1.459
1.541
1.765
2.008
2.280
2.213
2.230
2.433
2.472
2.409
0.527
2.409
2.221
25
28.96
ROIC%
14.19
12.07
12.18
10.83
9.97
8.04
6.41
8.98
10.38
8.58
28.48
8.58
10.18
61
13.04
Return on equity%
19.85
19.38
21.81
21.22
21.45
23.25
25.76
27.50
26.36
27.69
21.83
26.36
22.53
8
21.29
Return on assets%
8.01
9.13
10.99
13.73
13.78
11.06
13.37
13.09
13.33
11.55
16.62
13.09
12.32
63
0.10
EPS¥
0.15
0.15
0.15
0.18
0.20
0.21
0.21
0.25
0.24
0.29
0.10
7.29%
8.24%
—
2.67
EPS growth%
18.88
16.10
18.11
18.96
16.25
15.12
15.62
14.11
16.33
18.79
4.05
15.62
16.29
12
0.12
Bookvalue per sh¥
0.28
0.29
0.32
0.32
0.38
0.41
0.49
0.54
0.63
0.63
0.06
10.77%
10.11%
—
0.15
FCF per share¥
0.11
0.13
0.12
0.12
0.12
0.12
0.12
0.13
0.13
0.13
0.10
1.91%
1.23%
—
0.06
Dividend per sh¥
0.21
0.22
0.21
0.22
0.24
0.25
0.25
0.28
0.29
0.32
0.10
5.98%
5.33%
—
18.77
Div yield (avg)%
19.49
18.12
15.58
15.09
13.08
11.73
12.18
14.79
16.87
18.58
27.09
14.79
15.33
40
7.27
Payout ratio%
14.05
16.83
19.68
21.61
23.70
22.42
23.83
22.00
23.81
25.10
16.71
23.81
22.21
10
30.57
Shares (diluted)M
44.80
49.04
48.95
52.66
51.56
56.78
56.64
62.33
60.15
65.67
30.93
4.96%
5.72%
13
29.09
Buyback yield%
16.46
18.75
17.07
15.34
13.65
11.42
14.32
12.23
11.93
12.80
20.49
12.23
13.98
47
0.307
D/E ratiox
1.269
1.338
1.323
1.423
1.518
1.667
1.614
1.480
1.532
1.508
1.795
1.532
1.494
92
14.69
Enterprise value¥M
18.73
19.43
19.27
21.43
20.61
19.12
21.19
23.34
23.65
25.20
7.547
4.10%
2.58%
30
9.671
LT debt¥M
13.86
13.43
12.41
10.88
10.24
10.38
10.22
9.874
8.935
7.957
4.223
(4.92%)
(4.47%)
44
Revenue
¥17.53M
0.41%
1.00×
Cost of revenue
¥10.92M
0.35%
0.99×
Operating expenses
¥2.549M
1.27%
1.09×
Property and equipment
14.87%