2.203
Revenue¥M
2.458
2.517
2.584
2.613
2.638
2.608
2.588
2.579
2.647
2.710
2.296
0.54%
1.10%
19
3.71
Revenue growth%
14.46
14.55
14.99
15.73
17.15
18.99
20.07
20.00
18.66
19.51
4.74
19.51
17.91
83
20.22
Gross margin%
34.80
32.71
32.02
31.60
31.07
33.30
35.28
32.62
34.81
35.52
14.16
34.81
33.00
20
6.63
Operating margin%
22.82
22.99
25.49
23.81
24.02
21.91
19.72
17.92
18.18
18.61
8.76
18.61
22.37
92
7.84
Net margin%
18.90
18.34
20.71
20.29
18.73
19.18
18.39
16.47
13.93
16.51
14.04
16.51
18.56
85
19.39
P/E ratio (avg)x
18.55
18.79
17.62
19.18
19.63
17.60
18.27
19.78
18.20
20.43
20.48
18.27
18.67
59
26.49
EV/EBITx
10.55
11.89
12.85
12.98
14.04
13.79
14.38
14.48
16.96
18.08
24.61
14.48
13.91
32
20.12
FCF yield (avg)%
13.36
16.15
18.48
15.78
13.00
10.72
9.77
6.79
8.04
7.37
22.00
8.04
11.86
71
22.53
FCF margin%
4.63
6.70
4.28
7.13
8.68
7.82
7.39
8.43
9.47
10.15
11.28
8.43
7.60
32
1.219
FCF / Net incomex
0.416
0.447
0.497
0.520
0.481
0.506
0.490
0.524
0.605
0.667
0.487
0.524
0.501
60
3.26
ROIC%
17.42
17.14
16.83
18.94
19.07
18.71
20.97
18.11
16.96
18.04
28.34
18.11
18.08
94
28.21
Return on equity%
29.15
30.84
33.62
36.49
39.16
42.09
44.84
46.36
49.06
50.85
28.59
46.36
40.62
93
22.83
Return on assets%
23.88
25.60
26.30
24.95
23.88
25.82
27.51
29.49
27.77
30.75
10.12
27.77
26.06
56
0.06
EPS¥
0.06
0.06
0.06
0.06
0.05
0.06
0.06
0.07
0.07
0.07
0.06
6.05%
0.87%
—
29.75
EPS growth%
12.60
11.03
13.74
13.89
12.85
14.74
13.33
16.28
16.58
18.76
17.85
16.28
13.82
60
0.03
Bookvalue per sh¥
0.12
0.13
0.15
0.15
0.18
0.21
0.23
0.25
0.29
0.29
0.06
10.39%
10.46%
—
0.05
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.06
3.09%
2.19%
—
0.05
Dividend per sh¥
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.04
0.04
0.03
(3.62%)
(1.37%)
—
14.25
Div yield (avg)%
18.77
19.37
18.18
20.88
20.48
19.77
17.49
15.10
12.60
13.27
23.37
15.10
18.48
36
5.86
Payout ratio%
14.05
11.72
14.23
16.73
17.88
17.40
17.83
19.68
19.69
20.85
6.74
19.68
17.62
31
50.25
Shares (diluted)M
73.41
72.61
77.33
76.28
80.99
95.71
93.83
105.3
112.8
109.6
50.37
6.23%
4.93%
16
15.77
Buyback yield%
14.65
12.76
11.74
9.01
6.72
8.08
5.68
6.64
6.16
3.24
25.38
6.16
7.40
63
1.181
D/E ratiox
1.155
1.136
1.078
0.989
0.900
0.809
0.793
0.721
0.649
0.612
0.568
0.721
0.854
40
1.415
Enterprise value¥M
2.914
3.014
3.206
3.089
2.917
2.836
3.121
3.263
3.226
3.545
3.097
3.98%
1.93%
71
0.137
LT debt¥M
0.187
0.168
0.179
0.155
0.141
0.135
0.140
0.142
0.143
0.152
1.811
1.47%
(1.54%)
53
Revenue
¥2.710M
1.10%
1.00×
Cost of revenue
¥1.332M
1.19%
1.01×
Operating expenses
¥0.640M
1.14%
1.00×
Goodwill & intangibles
17.71%
Property and equipment
17.69%