5.466
Revenue¥M
6.903
7.148
7.317
7.279
7.367
7.471
7.578
7.849
8.080
8.013
5.972
1.70%
1.60%
78
12.26
Revenue growth%
31.13
33.12
32.35
30.49
32.80
33.12
35.39
33.67
36.00
37.32
27.06
35.39
33.12
21
14.82
Gross margin%
5.32
3.05
1.42
3.67
2.47
2.37
0.99
0.40
1.92
3.03
2.65
1.92
2.42
67
13.39
Operating margin%
5.16
7.99
7.73
6.74
8.55
6.30
5.74
6.50
3.84
3.32
25.08
5.74
6.40
63
7.86
Net margin%
28.45
30.49
30.07
31.96
33.52
30.95
32.55
32.83
29.94
31.06
10.57
31.06
31.01
59
17.07
P/E ratio (avg)x
16.19
17.02
16.31
14.56
13.72
13.02
12.12
12.19
12.57
12.60
22.76
12.57
13.37
87
30.39
EV/EBITx
12.14
12.01
11.55
13.01
14.51
16.45
15.17
16.15
17.24
16.74
8.412
16.45
14.84
83
9.01
FCF yield (avg)%
21.91
23.28
23.64
21.08
23.03
22.59
22.03
19.62
17.88
18.67
2.67
19.62
21.97
94
16.15
FCF margin%
19.01
16.22
14.24
16.92
14.74
14.84
17.49
15.46
16.33
18.54
27.21
16.33
16.27
76
1.262
FCF / Net incomex
1.170
1.290
1.274
1.417
1.395
1.496
1.551
1.676
1.739
1.645
0.353
1.645
1.456
20
18.07
ROIC%
12.89
15.57
15.83
17.92
16.57
17.47
17.42
19.62
20.62
20.81
3.45
19.62
17.44
34
21.62
Return on equity%
27.37
29.29
30.56
29.70
32.61
30.12
28.63
25.79
27.02
25.81
9.81
27.02
28.96
85
13.61
Return on assets%
5.05
3.95
4.00
4.12
5.33
3.19
2.08
0.40
0.40
1.70
24.75
1.70
3.57
41
0.12
EPS¥
0.15
0.14
0.13
0.12
0.11
0.10
0.11
0.10
0.10
0.10
0.13
(1.67%)
(3.80%)
—
7.04
EPS growth%
0.40
0.99
1.31
3.15
3.01
3.91
4.47
6.81
7.61
8.23
4.96
6.81
3.53
43
0.12
Bookvalue per sh¥
0.24
0.22
0.19
0.18
0.17
0.15
0.14
0.13
0.13
0.13
0.06
(6.06%)
(7.02%)
—
0.13
FCF per share¥
0.14
0.13
0.13
0.14
0.16
0.17
0.18
0.20
0.23
0.24
0.12
8.69%
6.23%
—
0.17
Dividend per sh¥
0.45
0.48
0.56
0.61
0.58
0.68
0.74
0.88
0.97
1.03
0.24
12.30%
8.85%
—
4.10
Div yield (avg)%
26.78
25.63
25.03
28.03
25.55
28.16
30.94
33.34
35.61
33.48
28.54
33.34
28.09
86
21.39
Payout ratio%
14.08
14.26
11.36
14.32
15.00
13.02
15.07
16.39
15.91
18.45
17.49
15.91
14.66
88
23.00
Shares (diluted)M
29.62
28.39
29.42
33.98
36.48
41.51
41.44
39.91
40.02
44.63
22.97
4.11%
4.75%
72
22.88
Buyback yield%
4.98
3.66
6.45
5.87
5.95
5.53
6.61
6.38
5.01
3.64
20.78
5.53
5.70
76
1.448
D/E ratiox
1.338
1.319
1.476
1.440
1.612
1.814
1.917
2.229
2.241
2.076
0.659
2.076
1.713
72
0.838
Enterprise value¥M
12.25
12.68
13.29
14.15
14.05
13.63
13.37
14.35
15.70
16.50
8.257
3.27%
4.05%
18
5.964
LT debt¥M
14.57
16.11
17.29
17.05
16.72
19.55
21.71
24.43
27.38
27.91
0.796
10.78%
6.80%
28
Revenue
¥8.013M
1.60%
1.00×
Cost of revenue
¥4.943M
1.29%
0.97×
Operating expenses
¥1.069M
1.96%
1.04×
Property and equipment
19.27%
Goodwill & intangibles
19.22%