7.150
Revenue¥M
3.888
4.242
4.632
4.992
5.461
5.883
6.488
7.165
7.838
8.381
7.456
8.94%
8.78%
67
25.15
Revenue growth%
13.18
13.13
11.56
12.03
13.14
11.79
13.51
12.96
12.38
13.22
9.59
12.96
13.05
7
6.82
Gross margin%
9.21
11.17
12.24
14.02
13.38
11.34
10.05
10.77
12.53
12.21
22.11
11.34
11.78
83
16.01
Operating margin%
5.66
6.46
6.97
4.22
4.90
7.37
8.10
9.90
11.54
13.98
7.39
9.90
7.17
82
3.92
Net margin%
16.69
15.08
12.27
11.88
14.81
13.79
13.88
13.09
14.10
12.26
27.51
13.79
13.84
27
27.16
P/E ratio (avg)x
26.44
27.46
29.88
27.83
27.50
27.14
29.00
32.36
30.35
33.63
24.68
30.35
28.42
29
20.17
EV/EBITx
34.23
33.70
30.32
28.76
30.33
27.90
26.62
27.37
30.32
32.58
18.16
27.90
30.32
59
15.12
FCF yield (avg)%
21.65
24.55
23.71
25.56
26.65
27.43
24.64
26.39
26.86
25.93
28.07
26.39
25.74
46
25.15
FCF margin%
4.10
4.79
6.65
6.19
6.81
4.13
3.47
5.64
7.40
6.12
20.24
5.64
5.88
53
0.906
FCF / Net incomex
0.409
0.424
0.431
0.450
0.432
0.409
0.368
0.343
0.326
0.348
0.668
0.348
0.409
26
22.00
ROIC%
4.49
1.52
0.40
0.40
1.68
1.56
1.09
0.40
0.40
0.40
6.78
0.40
0.75
40
29.65
Return on equity%
5.72
5.97
4.16
3.40
2.61
5.11
3.76
4.99
7.32
6.98
24.29
5.11
5.05
61
6.56
Return on assets%
20.23
20.97
18.16
21.11
23.79
23.18
22.25
22.62
21.82
19.21
28.13
22.25
21.46
80
0.01
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.34%)
(1.87%)
—
15.26
EPS growth%
9.97
9.14
8.62
9.66
7.48
6.44
5.75
6.76
9.19
6.92
13.76
6.76
8.05
21
0.01
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.54%
8.18%
—
0.01
FCF per share¥
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.32%
7.47%
—
—
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.02
—
7.10%
7.39%
—
10.94
Div yield (avg)%
12.09
10.81
13.17
12.25
14.83
12.56
12.81
10.51
9.87
10.00
13.86
10.51
12.17
9
22.18
Payout ratio%
2.18
5.11
5.41
4.14
1.36
1.94
1.88
0.40
0.40
0.92
11.09
0.92
1.91
16
359.2
Shares (diluted)M
332.9
357.1
311.2
325.7
287.5
284.7
282.6
284.7
293.3
295.0
348.3
0.51%
(1.37%)
84
9.05
Buyback yield%
32.45
29.87
30.42
29.60
29.58
29.35
26.59
27.01
27.45
25.80
20.86
27.01
29.46
93
0.413
D/E ratiox
1.149
0.987
1.076
0.925
0.820
0.756
0.820
0.881
0.870
0.909
1.159
0.870
0.895
11
4.526
Enterprise value¥M
7.857
8.182
9.589
9.781
10.76
11.54
11.81
11.42
12.80
12.68
6.845
3.33%
6.24%
42
4.499
LT debt¥M
7.016
7.532
7.660
8.516
9.481
9.267
9.372
11.13
11.27
13.06
0.506
6.61%
5.98%
27
Revenue
¥8.381M
8.78%
1.00×
Cost of revenue
¥5.204M
8.98%
1.02×
Operating expenses
¥1.646M
8.54%
0.98×