3.188
Revenue¥M
20.05
21.59
22.49
23.40
24.91
26.49
27.86
29.54
31.84
34.10
3.295
6.48%
5.93%
19
17.99
Revenue growth%
19.99
17.02
14.48
14.22
13.01
10.54
9.25
6.30
4.04
2.06
26.03
6.30
11.77
26
3.14
Gross margin%
19.80
19.57
19.55
22.02
23.22
25.91
24.82
25.86
24.95
26.15
10.61
25.86
24.02
57
4.27
Operating margin%
2.53
0.40
0.40
3.07
4.32
5.46
3.58
4.64
5.58
6.20
20.49
5.46
3.95
8
10.84
Net margin%
23.84
23.59
24.09
21.44
19.86
18.70
20.63
20.06
18.40
15.74
16.71
18.70
20.35
53
18.44
P/E ratio (avg)x
18.85
20.63
19.66
20.35
22.15
19.62
18.77
19.51
21.56
23.94
33.53
19.62
20.00
17
10.53
EV/EBITx
20.75
19.56
21.59
22.24
22.11
21.56
20.46
21.77
24.87
26.04
26.71
21.77
21.68
17
10.73
FCF yield (avg)%
16.05
18.28
15.46
18.26
19.48
21.12
23.95
23.15
25.70
28.58
10.53
23.95
20.30
8
27.92
FCF margin%
16.87
15.59
16.83
14.36
15.35
12.93
13.91
11.97
11.18
9.62
21.48
11.97
14.14
63
1.177
FCF / Net incomex
1.532
1.358
1.270
1.379
1.237
1.335
1.266
1.271
1.358
1.196
1.746
1.271
1.303
40
8.73
ROIC%
24.05
26.84
27.21
25.99
23.98
25.83
27.86
30.28
31.40
30.80
23.10
30.28
27.03
82
29.07
Return on equity%
0.40
2.74
3.87
5.54
2.62
2.37
2.97
2.26
4.41
2.48
6.38
2.48
2.68
7
17.07
Return on assets%
25.47
27.65
27.84
27.30
25.68
26.62
23.92
22.16
21.86
19.96
7.55
22.16
25.57
40
0.02
EPS¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(2.11%)
(0.14%)
—
27.27
EPS growth%
7.37
6.61
4.64
7.10
9.99
9.32
7.80
6.01
3.10
4.86
27.44
6.01
6.85
43
0.01
Bookvalue per sh¥
0.04
0.05
0.05
0.06
0.07
0.07
0.07
0.08
0.08
0.10
0.03
8.02%
9.67%
—
0.05
FCF per share¥
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.03
11.15%
9.12%
—
0.02
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(3.42%)
(1.66%)
—
24.35
Div yield (avg)%
30.35
33.16
30.49
31.13
33.16
34.86
36.27
34.41
32.81
34.84
26.47
34.84
33.16
5
12.12
Payout ratio%
14.78
17.25
16.76
17.15
18.92
18.41
18.65
21.22
23.49
21.39
2.31
21.22
18.53
58
571.1
Shares (diluted)M
762.7
703.9
684.4
694.4
751.6
712.5
759.9
819.6
832.7
791.4
583.9
1.03%
0.41%
90
19.16
Buyback yield%
16.32
15.15
14.45
12.58
11.86
14.45
17.16
14.83
16.06
17.67
8.96
16.06
14.99
59
0.886
D/E ratiox
1.365
1.361
1.492
1.441
1.666
1.868
2.080
2.398
2.762
2.664
0.445
2.398
1.767
16
35.79
Enterprise value¥M
34.92
39.42
44.99
47.32
47.97
46.24
53.48
57.84
67.44
78.94
26.06
10.48%
8.49%
81
9.195
LT debt¥M
1.595
1.731
1.839
1.850
1.647
1.453
1.236
1.111
1.148
1.023
41.03
(9.09%)
(3.91%)
72
Revenue
¥34.10M
5.93%
1.00×
Cost of revenue
¥16.48M
5.66%
0.97×
Operating expenses
¥7.534M
5.89%
1.00×
Cash and investments
18.90%