0.034
Revenue¥M
0.164
0.168
0.178
0.183
0.191
0.202
0.207
0.220
0.228
0.240
0.037
4.65%
4.05%
36
23.67
Revenue growth%
6.21
8.25
7.99
6.65
4.49
5.51
4.86
6.12
6.80
4.63
22.06
5.51
6.17
7
16.15
Gross margin%
15.13
16.23
18.29
18.70
20.16
22.06
24.97
26.36
24.98
26.98
18.33
24.98
21.11
13
3.46
Operating margin%
8.93
10.28
8.71
7.73
7.92
5.34
7.67
8.17
10.66
9.94
20.95
8.17
8.44
7
4.87
Net margin%
19.22
16.66
14.07
11.94
9.03
6.87
5.49
7.65
9.71
7.26
10.99
7.26
9.37
78
31.64
P/E ratio (avg)x
11.10
12.42
12.45
13.70
14.50
16.40
17.95
19.33
19.26
18.50
22.01
18.50
15.45
75
25.02
EV/EBITx
36.16
32.73
35.40
38.49
39.73
37.19
38.60
36.34
40.31
44.94
27.40
38.60
37.84
20
20.60
FCF yield (avg)%
22.95
22.91
24.70
22.51
23.86
23.70
24.52
21.81
24.72
25.99
29.91
24.52
23.78
14
18.86
FCF margin%
17.39
20.29
18.52
20.34
20.68
19.21
17.28
17.89
16.39
14.23
2.59
17.28
18.20
55
0.592
FCF / Net incomex
0.276
0.275
0.261
0.287
0.286
0.293
0.308
0.296
0.321
0.311
0.262
0.308
0.290
40
8.97
ROIC%
8.92
7.92
8.79
11.19
8.92
11.04
8.06
6.42
8.24
7.09
14.09
8.06
8.51
70
16.86
Return on equity%
9.04
11.66
8.68
10.78
8.27
6.62
7.14
5.08
2.51
1.83
13.53
5.08
7.71
55
8.07
Return on assets%
6.33
4.34
6.30
5.79
3.33
3.03
5.15
7.33
7.12
8.88
12.61
7.12
6.05
72
0.01
EPS¥
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
1.45%
3.18%
—
26.62
EPS growth%
31.95
33.75
36.42
38.01
36.58
34.90
36.19
36.54
35.50
34.64
26.05
35.50
35.85
17
0.02
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.92%
5.31%
—
0.02
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(0.04%)
(0.78%)
—
—
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
6.62%
7.12%
—
22.54
Div yield (avg)%
17.61
20.44
21.30
19.71
21.59
19.67
17.30
19.95
17.11
18.63
2.43
18.63
19.69
49
8.60
Payout ratio%
30.21
28.21
25.70
23.11
24.97
23.71
23.51
21.24
21.91
24.13
20.33
23.51
23.92
80
5.304
Shares (diluted)M
8.659
9.273
10.65
10.09
9.925
10.65
10.18
10.97
11.92
11.53
5.454
3.04%
3.62%
56
25.62
Buyback yield%
23.25
21.19
19.35
19.76
21.35
23.64
26.51
27.72
29.83
31.58
27.14
27.72
23.45
74
0.210
D/E ratiox
2.297
2.226
2.077
2.262
2.123
2.214
2.104
2.305
2.642
2.592
1.792
2.305
2.244
48
0.151
Enterprise value¥M
0.072
0.082
0.091
0.092
0.089
0.102
0.110
0.116
0.123
0.126
0.040
7.11%
5.47%
60
0.108
LT debt¥M
0.057
0.061
0.065
0.069
0.065
0.060
0.057
0.061
0.057
0.056
0.057
(3.03%)
0.72%
53
Revenue
¥0.240M
4.05%
1.00×
Cost of revenue
¥0.138M
4.32%
1.03×
Operating expenses
¥0.029M
2.78%
0.88×
Goodwill & intangibles
17.52%
Property and equipment
16.71%