9.710
Revenue¥M
12.50
13.33
14.34
15.65
16.91
18.61
20.51
21.61
22.80
24.05
10.39
7.30%
7.34%
26
20.82
Revenue growth%
7.76
5.97
5.46
3.55
4.89
3.04
4.98
3.75
3.99
2.45
12.23
3.75
4.44
72
12.04
Gross margin%
28.30
30.62
28.24
25.72
26.35
28.52
31.19
29.12
30.40
30.78
24.09
30.40
28.82
62
24.12
Operating margin%
26.74
28.48
31.12
33.11
33.73
34.78
33.79
35.54
34.68
35.05
11.98
34.78
33.76
52
26.77
Net margin%
29.93
29.88
30.81
30.57
30.43
29.63
29.32
31.23
29.30
27.66
2.69
29.32
29.90
45
21.70
P/E ratio (avg)x
76.15
85.85
85.99
102.7
124.5
126.5
148.3
166.3
181.3
215.1
13.18
166.3
125.5
14
27.57
EV/EBITx
31.39
35.93
36.19
36.21
40.30
41.59
46.50
50.42
48.18
50.18
6.808
48.18
40.95
36
28.25
FCF yield (avg)%
32.01
34.19
32.78
31.22
30.83
32.20
29.54
28.24
28.07
29.65
19.07
29.54
31.02
69
10.57
FCF margin%
11.67
9.20
11.86
13.88
11.44
8.47
10.73
11.59
14.44
11.72
8.51
11.59
11.63
64
0.475
FCF / Net incomex
1.415
1.435
1.398
1.467
1.373
1.449
1.599
1.777
1.705
1.881
1.356
1.705
1.458
67
11.83
ROIC%
5.43
7.53
7.95
10.40
8.29
9.36
11.55
14.00
14.95
13.49
13.79
13.49
9.88
6
27.16
Return on equity%
7.55
9.56
8.76
5.78
2.89
0.86
0.40
0.40
2.56
2.21
2.31
0.86
2.73
45
22.79
Return on assets%
23.87
21.86
24.14
25.06
24.39
23.95
23.07
21.12
19.55
22.30
19.76
22.30
23.47
6
0.05
EPS¥
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.03
0.06
(4.42%)
(0.60%)
—
14.97
EPS growth%
2.06
1.58
3.96
3.39
5.26
8.05
8.16
6.22
4.38
4.18
28.74
6.22
4.28
6
0.05
Bookvalue per sh¥
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.07
0.08
0.09
0.07
9.65%
8.04%
—
0.07
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.06
3.43%
1.71%
—
0.04
Dividend per sh¥
0.06
0.05
0.05
0.05
0.05
0.04
0.05
0.04
0.04
0.03
0.01
(7.31%)
(5.14%)
—
7.65
Div yield (avg)%
17.58
19.55
19.31
16.78
18.77
19.47
21.05
18.93
19.53
22.13
25.48
19.53
19.39
55
20.13
Payout ratio%
10.64
10.28
9.32
11.26
13.41
14.29
17.21
15.42
16.41
18.40
26.71
16.41
13.85
53
201.6
Shares (diluted)M
262.9
301.7
309.7
328.1
381.9
407.9
407.6
424.1
454.4
524.6
191.8
6.55%
8.58%
45
22.40
Buyback yield%
31.12
29.10
30.40
30.94
29.91
29.86
28.57
30.47
29.68
28.97
20.06
29.68
29.89
89
0.659
D/E ratiox
0.276
0.294
0.291
0.339
0.342
0.353
0.369
0.403
0.401
0.448
1.121
0.401
0.347
87
11.14
Enterprise value¥M
11.45
11.56
11.84
11.35
12.01
10.41
9.547
9.688
8.453
7.623
2.833
(8.69%)
(3.06%)
52
2.868
LT debt¥M
28.66
30.19
30.05
34.45
38.30
41.33
43.25
40.54
42.28
46.95
7.427
4.15%
6.00%
74
Revenue
¥24.05M
7.34%
1.00×
Cost of revenue
¥12.41M
7.23%
0.99×
Operating expenses
¥3.869M
7.24%
0.99×
Property and equipment
17.49%
Return on capital
326.93%
Spread over hurdle
319.62%