0.946
Revenue¥M
10.96
11.47
12.28
13.41
14.12
14.75
15.48
16.54
17.66
19.16
1.034
6.29%
6.27%
54
4.96
Revenue growth%
20.01
19.39
21.39
21.23
19.30
17.21
19.18
18.64
16.00
17.29
4.77
17.29
19.24
44
29.83
Gross margin%
26.34
26.18
26.45
24.83
22.87
20.66
18.87
15.96
13.58
12.69
3.53
15.96
21.77
85
8.41
Operating margin%
18.00
15.25
14.25
16.87
19.59
16.74
16.37
15.82
17.50
20.33
17.84
16.74
16.81
82
22.08
Net margin%
26.84
26.27
27.19
28.95
31.74
33.82
36.52
35.67
38.25
35.32
2.50
35.67
32.78
9
29.84
P/E ratio (avg)x
53.25
62.87
73.64
75.99
84.35
89.68
91.32
104.7
121.6
122.9
35.77
104.7
87.01
32
28.36
EV/EBITx
19.78
19.13
18.67
18.25
21.27
21.64
20.07
19.93
23.16
26.79
22.30
21.64
20.00
49
3.31
FCF yield (avg)%
5.51
7.37
7.49
8.85
8.26
9.85
7.05
4.71
5.61
3.31
22.55
5.61
7.21
51
10.62
FCF margin%
0.40
0.40
1.82
4.52
3.68
5.84
3.61
3.39
1.87
3.34
10.91
3.39
3.36
79
1.656
FCF / Net incomex
1.548
1.675
1.639
1.577
1.519
1.695
1.679
1.634
1.812
1.686
0.802
1.686
1.657
42
23.49
ROIC%
17.71
17.34
16.12
15.14
14.01
15.32
12.45
15.40
14.77
13.47
10.13
14.77
15.23
55
4.67
Return on equity%
30.26
30.03
30.34
27.55
28.98
29.91
30.31
30.06
27.82
30.80
6.10
30.06
30.05
53
8.98
Return on assets%
5.23
7.43
7.93
5.79
3.04
0.40
0.40
0.67
1.67
0.40
14.75
0.40
2.36
63
0.01
EPS¥
0.03
0.03
0.04
0.03
0.04
0.05
0.04
0.05
0.05
0.05
0.01
5.82%
8.58%
—
19.47
EPS growth%
17.81
20.09
21.82
21.11
21.06
19.13
16.77
19.19
18.82
19.78
9.90
19.13
19.49
78
0.02
Bookvalue per sh¥
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.02
7.89%
8.21%
—
0.01
FCF per share¥
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.04
0.03
0.01
(0.35%)
1.16%
—
0.01
Dividend per sh¥
0.03
0.03
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.08
0.02
9.25%
9.26%
—
2.69
Div yield (avg)%
16.33
13.89
13.37
14.39
11.99
12.98
13.91
12.70
11.68
9.03
29.11
12.70
13.18
49
3.99
Payout ratio%
27.74
26.14
26.73
27.20
26.68
24.22
26.37
23.47
22.80
21.63
2.75
23.47
26.25
77
204.9
Shares (diluted)M
351.5
345.2
345.4
396.0
425.8
416.6
505.3
555.4
642.7
679.4
208.7
9.79%
7.38%
92
24.81
Buyback yield%
19.84
19.35
18.20
15.40
13.81
13.79
12.88
13.78
15.74
14.70
12.60
13.79
15.05
28
0.489
D/E ratiox
0.504
0.458
0.512
0.485
0.439
0.408
0.433
0.480
0.500
0.513
1.361
0.480
0.482
21
11.36
Enterprise value¥M
2.723
2.853
2.651
2.610
2.525
2.196
1.927
2.100
1.916
1.995
5.801
(4.60%)
(3.67%)
13
4.136
LT debt¥M
7.233
6.449
6.057
5.384
4.896
4.278
4.041
3.718
3.808
3.984
3.308
(4.03%)
(5.87%)
92
Revenue
¥19.16M
6.27%
1.00×
Cost of revenue
¥9.088M
5.79%
0.96×
Operating expenses
¥3.610M
7.03%
1.07×
Property and equipment
15.28%
Goodwill & intangibles
14.98%
Spread over hurdle
17.21%