25.97
Revenue¥M
29.17
31.56
33.75
36.23
38.13
41.52
43.44
47.24
51.51
55.93
28.22
7.96%
7.45%
30
12.10
Revenue growth%
33.86
35.81
37.68
39.86
37.55
39.11
40.89
38.90
40.23
42.13
29.84
40.23
39.00
53
27.29
Gross margin%
12.56
10.48
9.14
11.42
9.15
9.43
9.46
10.06
10.65
12.42
19.98
10.06
10.27
11
2.43
Operating margin%
23.41
22.32
20.10
19.46
20.01
18.92
21.35
20.41
19.28
18.20
22.25
19.28
20.05
94
22.97
Net margin%
30.25
32.98
35.18
35.83
33.16
31.77
34.61
34.01
31.22
33.43
12.30
33.43
33.29
89
17.22
P/E ratio (avg)x
34.00
36.84
37.86
40.58
41.38
38.29
38.08
39.88
45.13
46.50
9.463
39.88
39.08
35
21.13
EV/EBITx
24.32
27.82
30.35
31.34
29.71
29.53
29.86
31.91
32.83
37.07
21.48
31.91
30.10
38
6.65
FCF yield (avg)%
28.30
26.53
25.08
23.82
24.23
24.94
25.86
23.00
21.69
23.65
5.24
23.65
24.59
13
12.50
FCF margin%
7.38
8.68
9.73
12.51
14.92
16.73
17.21
18.06
18.72
17.35
12.14
17.35
15.82
52
1.657
FCF / Net incomex
1.960
2.105
2.080
2.026
2.160
2.132
2.215
2.126
2.134
2.034
0.754
2.132
2.115
17
23.83
ROIC%
11.61
14.35
12.80
10.98
9.44
8.87
6.82
6.29
9.17
12.08
24.59
8.87
10.21
43
12.66
Return on equity%
22.41
21.61
19.18
19.58
18.88
20.94
18.05
16.54
17.35
14.65
13.07
17.35
19.03
62
19.68
Return on assets%
5.20
4.60
7.04
4.86
5.03
2.56
2.45
4.72
3.54
2.64
12.76
2.64
4.66
74
0.02
EPS¥
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.03
13.25%
9.31%
—
27.05
EPS growth%
27.28
24.93
26.26
25.35
27.19
27.40
27.51
28.05
26.06
26.12
16.16
27.40
26.72
47
0.01
Bookvalue per sh¥
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.46%
1.24%
—
0.01
FCF per share¥
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.06
0.06
0.06
0.03
0.99%
3.12%
—
0.03
Dividend per sh¥
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.05
0.06
0.06
0.03
4.24%
2.74%
—
10.24
Div yield (avg)%
24.92
27.48
27.19
26.77
28.30
25.49
25.97
27.16
28.57
30.91
15.22
27.16
27.18
31
2.70
Payout ratio%
25.46
24.98
27.75
28.55
31.16
29.88
26.95
25.65
24.79
23.45
26.15
25.65
26.30
21
616.4
Shares (diluted)M
547.3
591.6
526.0
516.2
552.8
604.9
640.8
550.2
549.2
484.1
604.7
(2.62%)
(1.68%)
14
14.50
Buyback yield%
21.87
22.61
25.27
24.37
23.95
21.00
22.37
23.91
23.38
20.40
15.19
22.37
22.99
65
0.474
D/E ratiox
0.406
0.405
0.426
0.510
0.585
0.601
0.622
0.751
0.838
0.904
1.447
0.751
0.593
83
6.102
Enterprise value¥M
65.58
76.60
78.01
89.28
105.2
105.8
122.9
143.5
142.5
153.4
18.91
7.83%
9.88%
32
43.55
LT debt¥M
67.43
72.79
73.49
68.57
74.01
71.08
76.09
72.54
74.43
80.15
17.02
1.60%
1.84%
94
Revenue
¥55.93M
7.45%
1.00×
Cost of revenue
¥26.90M
7.20%
0.98×
Operating expenses
¥13.24M
7.65%
1.02×
Goodwill & intangibles
18.77%
Property and equipment
15.82%
Spread over hurdle
24.38%