6.433
Revenue¥M
12.46
12.48
12.73
12.73
13.03
13.43
13.34
13.24
13.21
13.28
6.900
0.38%
1.04%
17
16.61
Revenue growth%
17.63
16.11
17.51
16.07
17.24
20.15
17.19
18.50
18.17
20.39
4.30
18.50
17.57
69
29.71
Gross margin%
23.66
24.96
26.64
28.12
30.70
29.38
29.79
32.75
30.08
29.83
5.55
29.83
29.59
10
17.76
Operating margin%
6.36
3.57
1.20
4.04
4.19
6.73
5.27
4.72
4.72
7.16
27.78
5.27
4.72
41
13.39
Net margin%
13.44
11.49
9.74
7.60
9.71
8.64
8.00
8.87
6.93
8.60
24.28
8.60
8.75
92
6.152
P/E ratio (avg)x
10.08
11.30
11.18
12.99
12.94
14.37
14.92
15.16
17.07
15.97
19.79
15.16
13.68
93
15.75
EV/EBITx
34.04
32.51
36.41
41.56
40.24
44.35
41.07
38.58
35.02
34.74
30.57
38.58
37.49
78
12.38
FCF yield (avg)%
24.50
24.40
23.46
24.44
27.04
27.16
26.45
28.01
26.84
26.09
3.20
26.84
26.27
79
23.81
FCF margin%
21.05
19.31
17.62
18.68
15.80
15.50
13.29
12.91
11.53
13.50
21.03
13.29
15.65
19
0.429
FCF / Net incomex
1.452
1.235
1.111
0.967
0.852
0.739
0.711
0.709
0.645
0.637
1.756
0.709
0.796
82
25.76
ROIC%
25.29
24.21
22.10
21.58
22.95
20.53
21.84
23.59
22.01
21.69
28.68
21.84
22.06
40
20.07
Return on equity%
9.65
7.46
7.91
7.83
8.76
7.09
4.57
6.34
8.25
10.96
25.47
7.09
7.87
27
11.54
Return on assets%
30.61
28.86
29.80
28.63
28.30
28.81
27.93
30.06
32.51
31.69
28.87
30.06
29.33
77
—
EPS¥
—
—
0.01
—
0.01
0.01
0.01
0.01
0.01
0.01
—
2.82%
4.86%
—
4.61
EPS growth%
26.43
26.60
23.83
21.10
20.04
19.09
18.27
18.13
18.96
21.78
29.58
18.96
20.57
43
—
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.16%
5.05%
—
0.01
FCF per share¥
—
—
—
—
—
—
—
—
—
—
—
5.95%
7.31%
—
—
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.94%
3.03%
—
26.45
Div yield (avg)%
18.56
20.16
21.80
19.51
22.13
24.13
24.82
27.59
27.42
24.74
3.63
24.82
23.13
26
17.38
Payout ratio%
18.66
19.03
17.40
14.41
16.24
18.89
19.18
21.20
22.29
24.29
3.74
21.20
18.96
71
0.814
Shares (diluted)B
1.171
1.401
1.483
1.685
1.832
1.778
2.122
2.088
2.275
2.528
0.813
6.65%
8.60%
21
9.36
Buyback yield%
28.13
30.58
28.40
31.18
32.65
29.70
29.10
26.44
24.85
25.14
6.41
26.44
28.75
15
0.506
D/E ratiox
0.419
0.422
0.446
0.434
0.406
0.421
0.369
0.377
0.356
0.374
1.766
0.374
0.413
57
1.197
Enterprise value¥M
15.68
15.17
14.64
15.46
15.53
16.30
15.83
15.12
14.46
16.49
8.791
1.20%
2.12%
61
7.516
LT debt¥M
0.596
0.640
0.650
0.642
0.625
0.647
0.690
0.693
0.712
0.809
0.891
5.29%
4.00%
34
Revenue
¥13.28M
1.04%
1.00×
Cost of revenue
¥8.091M
1.18%
1.01×
Operating expenses
¥2.163M
1.11%
1.01×