63.98
Revenue¥M
41.46
43.48
45.19
47.93
48.70
50.41
51.94
53.03
55.36
56.11
70.92
2.87%
3.47%
37
17.13
Revenue growth%
7.82
6.62
4.32
1.50
2.46
0.59
0.40
0.40
1.49
3.64
23.52
0.59
1.98
32
27.64
Gross margin%
27.17
28.27
27.91
30.28
33.21
32.53
31.13
29.06
26.71
25.79
8.49
29.06
28.66
80
3.93
Operating margin%
2.54
0.64
0.98
3.52
3.67
0.84
2.72
5.21
5.61
5.26
22.26
5.21
3.12
84
22.69
Net margin%
32.97
33.62
35.37
33.69
32.00
33.97
36.34
34.81
32.19
29.75
6.03
33.97
33.65
79
27.74
P/E ratio (avg)x
16.90
18.44
18.25
19.60
20.36
23.84
22.98
23.02
25.98
28.65
19.66
23.84
21.67
83
31.59
EV/EBITx
34.68
37.58
39.78
44.14
42.05
41.53
40.54
40.36
46.07
46.06
18.33
41.53
41.04
40
27.89
FCF yield (avg)%
6.37
6.05
6.18
3.44
4.76
2.22
4.34
5.63
8.34
8.84
22.21
5.63
5.84
48
20.34
FCF margin%
16.54
18.78
18.57
20.67
18.68
20.92
22.36
19.56
18.92
16.63
3.60
19.56
18.85
16
0.873
FCF / Net incomex
0.326
0.338
0.345
0.383
0.375
0.368
0.404
0.381
0.345
0.338
0.648
0.368
0.357
19
25.03
ROIC%
30.92
31.44
33.98
33.19
30.86
29.35
30.71
33.64
34.43
34.01
23.77
33.64
32.32
28
18.28
Return on equity%
14.24
11.97
10.52
10.27
10.82
10.88
8.47
8.13
10.16
10.40
19.99
10.16
10.46
53
25.87
Return on assets%
7.81
6.07
7.04
5.47
7.10
4.34
4.66
3.23
4.69
4.29
16.36
4.34
5.08
73
0.04
EPS¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.04
0.71%
1.74%
—
25.12
EPS growth%
6.39
8.26
7.20
9.41
8.01
8.07
10.25
10.12
9.66
7.28
2.21
9.66
8.16
49
0.05
Bookvalue per sh¥
0.08
0.09
0.09
0.10
0.11
0.11
0.12
0.12
0.14
0.16
0.03
7.75%
7.02%
—
0.05
FCF per share¥
0.04
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.02
0.03
(5.03%)
(4.39%)
—
0.05
Dividend per sh¥
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(0.97%)
(1.93%)
—
27.58
Div yield (avg)%
16.80
15.21
15.69
18.57
18.99
21.23
19.31
20.62
23.58
25.55
10.98
21.23
19.15
92
2.81
Payout ratio%
28.27
30.22
32.09
30.07
30.97
29.88
28.45
28.84
26.67
26.99
18.81
28.45
29.36
23
664.0
Shares (diluted)M
606.4
607.8
639.5
605.1
570.3
582.5
617.7
604.8
609.7
599.3
647.4
1.00%
(0.81%)
40
23.22
Buyback yield%
0.40
2.09
0.40
0.40
0.40
0.40
2.93
2.95
2.72
1.13
13.17
2.72
0.77
45
0.796
D/E ratiox
1.529
1.439
1.509
1.368
1.422
1.509
1.616
1.710
1.586
1.455
0.751
1.586
1.509
19
36.70
Enterprise value¥M
58.79
66.83
68.79
69.29
76.79
88.16
97.77
107.7
123.2
127.6
43.44
10.69%
9.24%
56
7.895
LT debt¥M
6.781
7.512
8.383
9.696
10.90
11.54
11.87
12.64
12.66
14.52
53.33
5.89%
7.26%
5
Revenue
¥56.11M
3.47%
1.00×
Cost of revenue
¥33.40M
3.39%
0.99×
Operating expenses
¥7.194M
3.41%
0.99×