17.63
Revenue¥M
13.34
13.39
13.45
13.84
14.09
14.01
14.05
13.93
14.13
14.19
19.17
0.14%
0.47%
54
15.76
Revenue growth%
24.87
22.15
24.81
27.46
26.21
24.30
22.47
22.05
24.92
24.24
6.09
24.24
24.56
69
9.42
Gross margin%
22.97
22.20
23.21
22.72
24.81
24.41
26.68
24.31
27.21
28.93
5.64
26.68
24.36
90
14.13
Operating margin%
2.12
2.63
0.40
0.40
2.54
0.40
1.65
3.11
1.22
0.98
16.25
1.22
1.44
56
5.68
Net margin%
26.42
24.80
25.85
23.29
22.98
22.20
22.80
22.38
24.31
23.37
6.30
22.80
23.33
76
11.27
P/E ratio (avg)x
33.01
31.44
29.53
29.37
33.01
33.99
30.17
30.71
34.50
35.18
10.14
33.99
32.22
88
14.81
EV/EBITx
17.15
18.06
17.24
17.17
17.02
15.64
16.46
14.86
13.41
14.12
7.155
14.86
16.74
12
22.22
FCF yield (avg)%
14.47
16.98
15.47
17.62
17.55
15.87
17.42
16.28
18.38
20.31
4.14
17.42
17.20
81
23.62
FCF margin%
9.21
11.13
10.36
7.97
10.76
12.23
9.40
7.68
7.73
7.44
25.52
7.73
9.30
91
0.832
FCF / Net incomex
0.112
0.107
0.105
0.112
0.121
0.118
0.110
0.110
0.109
0.106
0.412
0.110
0.110
59
20.29
ROIC%
27.48
24.49
21.88
21.33
23.69
24.68
23.00
21.78
22.77
24.43
17.35
23.00
23.34
43
6.69
Return on equity%
11.71
12.01
14.01
12.44
12.01
9.92
9.26
6.28
4.28
5.18
24.29
6.28
10.82
65
25.73
Return on assets%
19.80
17.51
17.98
17.19
14.42
12.37
13.49
14.03
12.19
10.37
22.98
12.37
14.23
88
—
EPS¥
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.66%)
(6.17%)
—
11.13
EPS growth%
18.28
17.63
16.04
13.69
11.50
11.28
8.68
6.19
6.17
6.06
12.09
6.19
11.39
61
0.01
Bookvalue per sh¥
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.04
0.04
0.03
0.02
(0.79%)
2.42%
—
0.03
FCF per share¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.11%
2.87%
—
0.01
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(6.34%)
(3.40%)
—
28.14
Div yield (avg)%
8.67
8.36
9.11
10.58
9.22
9.95
9.68
12.41
9.49
12.04
16.10
9.95
9.58
6
29.97
Payout ratio%
27.33
26.06
24.66
24.85
23.56
26.38
26.46
25.45
27.08
28.08
15.53
26.46
26.22
90
491.6
Shares (diluted)M
436.3
453.7
486.6
458.5
417.0
426.1
441.3
462.8
449.7
384.0
483.0
(1.64%)
(2.64%)
81
7.50
Buyback yield%
18.59
21.47
21.76
22.55
21.85
19.52
20.82
19.10
21.87
20.58
27.34
20.58
21.15
95
0.143
D/E ratiox
0.275
0.244
0.262
0.269
0.256
0.257
0.226
0.228
0.221
0.234
1.289
0.228
0.250
68
17.50
Enterprise value¥M
5.087
5.191
5.614
6.149
6.103
6.747
7.785
8.745
9.812
11.77
1.970
14.04%
10.73%
68
19.42
LT debt¥M
8.991
9.782
8.608
9.105
7.946
8.286
7.677
7.330
6.727
6.818
3.854
(3.02%)
(2.92%)
21
Revenue
¥14.19M
0.47%
1.00×
Cost of revenue
¥7.725M
0.22%
0.98×
Operating expenses
¥2.688M
0.89%
1.04×