1.797
Revenue¥M
14.83
15.58
16.29
16.66
17.19
17.58
17.73
18.64
18.85
19.51
1.955
2.56%
3.22%
62
4.29
Revenue growth%
30.11
29.62
30.98
31.44
30.06
31.74
30.93
29.89
27.27
28.90
28.27
29.89
30.09
34
25.61
Gross margin%
19.69
18.57
15.77
13.30
12.45
10.69
13.20
14.34
14.92
12.00
12.59
13.20
13.82
38
7.22
Operating margin%
14.40
11.44
12.92
15.52
17.95
18.72
21.25
22.51
21.35
21.21
10.15
21.25
18.34
7
6.39
Net margin%
8.77
7.06
7.36
4.91
7.20
6.07
8.63
11.47
12.52
10.64
17.94
10.64
7.99
33
8.730
P/E ratio (avg)x
33.18
34.36
37.58
44.23
46.24
54.15
52.86
58.61
56.31
61.61
21.97
56.31
49.55
13
7.480
EV/EBITx
6.952
7.443
7.395
6.748
6.684
6.676
6.392
5.939
6.249
6.899
34.66
6.392
6.716
86
21.41
FCF yield (avg)%
27.09
26.72
25.08
24.50
24.73
22.22
21.45
19.23
18.22
19.16
23.11
19.23
23.36
88
23.26
FCF margin%
4.29
2.42
5.19
6.57
8.37
9.28
10.25
12.84
15.30
15.82
2.97
12.84
8.82
77
1.059
FCF / Net incomex
0.270
0.279
0.324
0.366
0.410
0.389
0.444
0.476
0.516
0.512
1.720
0.476
0.400
5
23.38
ROIC%
21.63
22.29
22.59
21.75
22.01
21.55
21.16
19.61
18.72
19.86
21.72
19.86
21.59
88
9.74
Return on equity%
0.40
2.78
3.83
2.42
2.33
3.26
4.50
2.81
1.69
1.96
9.48
2.81
2.60
20
29.77
Return on assets%
14.98
12.51
14.22
16.60
15.20
13.92
15.94
14.84
16.15
18.25
11.52
15.94
15.09
76
0.01
EPS¥
0.11
0.12
0.12
0.13
0.12
0.11
0.13
0.12
0.13
0.14
0.02
3.01%
1.75%
—
17.56
EPS growth%
26.54
29.21
27.35
26.04
26.65
24.41
23.77
21.89
21.41
22.44
18.14
22.44
25.23
60
0.04
Bookvalue per sh¥
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(0.15%)
(3.76%)
—
0.05
FCF per share¥
0.06
0.06
0.06
0.06
0.07
0.06
0.06
0.05
0.05
0.05
0.05
(6.01%)
(1.37%)
—
0.05
Dividend per sh¥
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.08
0.04
6.92%
6.54%
—
16.79
Div yield (avg)%
26.15
24.17
24.97
23.67
25.20
25.82
25.44
25.04
24.88
23.56
19.49
25.04
25.01
10
14.13
Payout ratio%
19.06
17.56
18.86
18.69
20.15
18.27
18.16
17.43
20.20
19.13
12.32
18.27
18.78
91
180.2
Shares (diluted)M
158.8
148.3
151.9
168.3
162.9
165.2
169.8
172.0
169.7
184.8
184.2
2.55%
1.86%
49
8.62
Buyback yield%
3.94
5.95
3.83
4.17
5.14
6.84
7.33
7.36
8.63
7.23
13.82
7.33
6.40
38
1.372
D/E ratiox
1.174
1.071
1.218
1.305
1.407
1.346
1.260
1.152
1.076
1.185
0.474
1.185
1.202
63
2.353
Enterprise value¥M
39.59
44.84
45.47
53.65
54.75
57.91
56.69
61.51
68.83
77.70
20.12
7.25%
9.09%
39
8.283
LT debt¥M
19.65
21.67
23.68
21.64
19.32
18.41
16.83
15.40
15.84
17.23
10.84
(2.27%)
(0.59%)
23
Revenue
¥19.51M
3.22%
1.00×
Cost of revenue
¥12.81M
3.07%
0.99×
Operating expenses
¥2.750M
3.79%
1.06×
Goodwill & intangibles
15.71%
Property and equipment
14.02%
Spread over hurdle
14.33%