0.903
Revenue¥M
14.72
14.80
14.81
15.22
15.03
15.41
15.27
15.47
15.30
15.46
1.006
0.56%
0.49%
40
15.93
Revenue growth%
9.96
10.37
10.20
7.78
8.12
9.66
7.07
10.06
9.53
9.31
25.98
9.53
9.60
73
21.12
Gross margin%
10.45
10.11
11.67
13.55
12.38
10.39
11.54
9.48
10.03
12.56
22.81
10.39
10.99
21
16.33
Operating margin%
23.76
21.77
23.93
24.29
22.54
23.02
24.46
24.05
26.63
28.81
9.27
24.46
23.99
76
9.13
Net margin%
17.71
17.81
17.77
19.67
16.95
17.47
16.13
17.57
15.80
18.46
12.04
17.47
17.64
21
32.37
P/E ratio (avg)x
42.56
44.41
48.21
53.57
51.67
49.78
55.05
53.34
58.03
69.01
24.08
55.05
52.50
52
35.45
EV/EBITx
25.35
27.01
25.86
26.31
27.06
26.07
28.95
32.56
32.68
31.62
28.94
31.62
27.03
5
4.41
FCF yield (avg)%
9.17
8.48
9.00
7.65
5.65
7.93
9.28
10.04
12.36
12.71
7.30
10.04
9.08
58
5.49
FCF margin%
24.12
25.88
28.78
31.40
32.40
34.23
36.08
36.01
35.67
35.26
26.84
35.67
33.31
74
1.521
FCF / Net incomex
0.440
0.449
0.416
0.363
0.364
0.372
0.333
0.317
0.319
0.323
0.688
0.323
0.364
74
19.90
ROIC%
18.28
20.29
18.52
17.30
15.60
17.38
16.49
15.49
17.47
20.45
4.82
17.38
17.43
88
15.97
Return on equity%
28.14
31.11
31.52
29.31
31.85
30.54
32.19
34.93
34.91
34.37
28.32
34.37
31.68
27
12.08
Return on assets%
6.24
5.59
3.92
3.17
0.92
1.32
3.00
3.09
4.16
4.79
17.34
3.09
3.55
43
0.03
EPS¥
0.13
0.14
0.13
0.14
0.16
0.17
0.19
0.20
0.22
0.22
0.03
7.27%
6.00%
—
29.58
EPS growth%
23.57
23.86
24.16
23.18
26.17
27.03
27.12
27.58
30.37
31.08
6.77
27.58
26.60
41
0.12
Bookvalue per sh¥
0.07
0.08
0.09
0.09
0.10
0.11
0.11
0.13
0.16
0.17
0.02
12.75%
10.31%
—
0.05
FCF per share¥
0.06
0.06
0.06
0.05
0.06
0.06
0.06
0.07
0.06
0.06
0.08
1.43%
(0.30%)
—
0.04
Dividend per sh¥
0.08
0.07
0.07
0.07
0.06
0.05
0.06
0.05
0.05
0.04
0.13
(6.79%)
(7.07%)
—
29.50
Div yield (avg)%
30.94
29.12
27.52
30.08
27.95
25.76
23.77
24.92
22.43
23.32
28.02
23.77
26.64
43
11.64
Payout ratio%
6.15
5.25
4.22
5.14
6.87
4.17
6.81
9.20
8.05
6.50
29.46
6.81
6.32
13
93.90
Shares (diluted)M
141.3
155.8
153.3
177.8
189.9
185.5
221.0
213.9
215.6
251.1
93.17
5.75%
6.25%
51
17.06
Buyback yield%
20.04
21.28
21.30
19.73
22.26
21.95
21.87
19.21
16.75
18.06
27.78
19.21
20.66
17
1.798
D/E ratiox
1.317
1.211
1.125
1.176
1.329
1.331
1.518
1.542
1.703
1.916
1.087
1.542
1.330
73
8.801
Enterprise value¥M
9.998
9.678
9.184
8.628
8.008
7.897
8.314
9.006
9.657
9.800
8.798
4.12%
0.21%
14
6.994
LT debt¥M
5.494
5.520
6.104
6.743
7.815
7.889
8.268
9.959
10.34
10.08
5.935
5.22%
7.20%
91
Revenue
¥15.46M
0.49%
1.00×
Cost of revenue
¥10.82M
0.49%
1.00×
Operating expenses
¥3.249M
(0.24%)
0.93×
Property and equipment
22.72%
Goodwill & intangibles
21.11%
Spread over hurdle
40.15%