4.814
Revenue¥M
15.32
16.25
17.26
18.08
19.28
19.79
20.85
21.98
22.83
23.41
5.390
3.96%
4.93%
45
13.61
Revenue growth%
8.78
11.39
13.80
11.37
12.43
10.68
7.96
6.14
8.85
7.66
29.26
7.96
9.76
16
13.80
Gross margin%
3.41
6.27
8.86
11.48
9.61
11.01
8.62
7.83
7.49
10.11
17.83
8.62
8.74
6
27.81
Operating margin%
13.22
11.31
11.05
10.81
10.07
8.94
8.04
9.38
9.19
11.59
19.28
9.19
10.44
31
9.65
Net margin%
10.37
9.29
9.39
7.37
9.21
8.72
8.07
6.92
5.57
7.76
16.72
7.76
8.39
49
24.36
P/E ratio (avg)x
13.54
12.16
11.32
11.38
11.49
11.71
12.35
12.13
12.68
12.75
9.279
12.35
12.14
30
15.79
EV/EBITx
8.283
7.927
9.012
10.02
9.946
11.57
12.06
13.44
13.21
13.70
19.94
13.21
10.79
54
21.15
FCF yield (avg)%
27.62
25.00
25.87
26.43
28.42
30.14
30.03
32.14
32.71
34.47
19.27
32.14
29.22
74
9.20
FCF margin%
6.12
4.18
1.65
2.37
5.21
8.21
9.67
11.62
9.02
10.80
21.69
9.67
7.16
88
0.496
FCF / Net incomex
0.210
0.224
0.237
0.275
0.266
0.261
0.278
0.297
0.290
0.339
1.227
0.290
0.270
9
14.69
ROIC%
12.76
13.78
14.52
17.01
17.91
15.59
16.89
17.69
19.88
21.25
10.66
17.69
16.95
66
20.56
Return on equity%
12.28
14.11
12.50
15.32
13.91
11.12
13.60
15.12
17.63
20.59
26.09
15.12
14.01
15
4.60
Return on assets%
28.98
30.12
27.29
25.71
25.93
26.08
23.25
24.04
26.84
24.34
12.34
24.34
26.01
87
0.04
EPS¥
0.14
0.14
0.14
0.15
0.17
0.19
0.19
0.22
0.23
0.25
0.04
7.25%
7.23%
—
15.39
EPS growth%
16.04
18.85
19.69
22.38
22.76
23.90
22.72
20.48
17.84
19.11
2.41
20.48
20.09
43
0.03
Bookvalue per sh¥
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.09
(3.12%)
(3.90%)
—
0.08
FCF per share¥
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.08
(5.38%)
(3.28%)
—
0.10
Dividend per sh¥
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.05
0.05
0.04
(2.18%)
(0.43%)
—
4.19
Div yield (avg)%
22.84
20.16
17.27
18.87
21.52
19.32
17.10
14.31
13.12
11.97
3.74
14.31
18.07
91
5.41
Payout ratio%
21.24
19.33
20.92
21.22
23.20
23.65
20.75
20.62
23.27
23.21
26.96
23.21
21.23
42
159.4
Shares (diluted)M
168.5
178.1
174.1
168.0
157.7
145.4
141.3
129.4
125.7
141.7
161.5
(2.11%)
(1.43%)
24
4.53
Buyback yield%
28.42
26.17
28.26
25.50
23.62
26.35
25.39
26.55
29.39
26.93
18.81
26.55
26.45
90
0.687
D/E ratiox
0.425
0.412
0.461
0.492
0.535
0.611
0.680
0.739
0.759
0.816
0.983
0.739
0.573
37
20.71
Enterprise value¥M
11.93
13.40
13.30
12.99
11.80
12.54
13.63
13.67
15.32
16.81
14.23
7.32%
3.03%
56
5.507
LT debt¥M
22.38
20.80
21.43
20.26
18.19
16.68
17.86
17.72
16.56
18.10
2.530
(0.10%)
(1.32%)
52
Revenue
¥23.41M
4.93%
1.00×
Cost of revenue
¥14.49M
4.96%
1.00×
Operating expenses
¥3.137M
4.56%
0.97×