7.636
Revenue¥M
5.497
5.599
5.632
5.837
6.021
6.171
6.298
6.384
6.505
6.627
8.141
1.94%
2.19%
55
26.34
Revenue growth%
15.88
15.87
16.38
15.81
13.78
13.98
13.42
15.49
15.65
18.45
27.12
15.49
15.73
84
22.25
Gross margin%
12.39
14.01
16.41
16.29
15.03
12.75
15.74
14.48
11.74
14.14
11.06
14.14
14.31
41
19.94
Operating margin%
26.63
26.75
29.48
27.09
29.27
29.17
31.97
32.68
31.50
32.30
16.92
31.97
29.38
82
13.14
Net margin%
23.07
22.75
21.75
19.05
17.06
15.53
17.26
14.93
12.48
10.52
18.65
14.93
17.16
36
10.21
P/E ratio (avg)x
8.338
9.106
9.573
10.12
10.80
12.39
12.09
14.20
15.03
14.71
30.74
14.20
11.45
51
33.09
EV/EBITx
16.70
16.99
18.43
17.00
15.82
16.84
15.45
15.54
15.25
14.55
7.362
15.45
16.26
66
28.12
FCF yield (avg)%
28.93
29.33
28.31
29.71
32.53
33.69
34.08
32.23
29.81
30.20
18.18
32.23
30.00
10
25.35
FCF margin%
3.57
5.26
7.46
9.44
6.91
6.76
8.49
9.15
7.18
8.86
21.49
8.49
7.32
30
1.739
FCF / Net incomex
1.354
1.199
1.199
1.221
1.109
1.213
1.249
1.170
1.141
1.135
1.315
1.170
1.199
8
19.40
ROIC%
24.22
22.91
23.69
25.02
27.05
29.99
28.33
26.58
28.90
29.16
19.88
28.90
26.82
27
16.25
Return on equity%
1.52
3.51
1.30
0.40
2.22
4.29
4.88
2.05
0.40
0.40
23.73
2.05
1.78
89
2.95
Return on assets%
20.33
22.85
22.43
24.23
22.50
25.48
28.28
26.90
25.69
23.45
2.46
25.69
23.84
59
0.02
EPS¥
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
7.10%
7.05%
—
27.07
EPS growth%
23.91
23.28
25.52
26.60
23.68
24.48
24.86
22.05
21.42
18.83
12.84
22.05
23.80
51
0.01
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.28%
(4.19%)
—
0.02
FCF per share¥
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.01
4.50%
5.39%
—
0.02
Dividend per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.04
0.01
7.45%
7.11%
—
3.30
Div yield (avg)%
14.66
12.52
15.44
16.54
14.01
14.45
15.83
14.23
16.37
13.70
12.25
14.45
14.55
73
15.65
Payout ratio%
19.08
16.60
15.50
18.07
18.07
18.90
20.16
19.09
16.67
14.58
21.99
18.90
18.07
93
161.0
Shares (diluted)M
197.5
221.0
241.7
285.3
319.1
346.6
381.5
368.8
400.4
444.0
156.1
6.82%
9.82%
76
4.06
Buyback yield%
0.40
0.82
0.40
2.96
1.17
0.40
1.12
1.26
2.99
3.37
19.72
1.26
1.15
43
1.798
D/E ratiox
1.229
1.168
1.143
1.026
1.039
1.079
0.978
0.943
0.814
0.804
1.199
0.943
1.033
79
5.324
Enterprise value¥M
1.805
1.901
2.104
2.348
2.505
2.953
3.092
3.206
3.645
3.741
6.787
8.36%
8.21%
35
0.978
LT debt¥M
8.102
8.641
9.603
9.063
8.736
8.212
8.443
7.934
8.662
9.025
3.510
0.65%
0.38%
9
Revenue
¥6.627M
2.19%
1.00×
Cost of revenue
¥4.639M
2.19%
1.00×
Operating expenses
¥1.327M
2.74%
1.06×
Property and equipment
18.11%
Spread over hurdle
(6.23%)