0.055
Revenue¥M
0.186
0.199
0.213
0.233
0.247
0.269
0.288
0.315
0.334
0.367
0.057
8.23%
7.68%
23
27.12
Revenue growth%
9.79
10.22
12.59
12.91
14.13
14.84
16.33
14.58
16.04
15.09
23.53
15.09
14.35
13
28.62
Gross margin%
3.77
6.06
3.66
1.48
2.62
4.87
5.56
8.47
7.36
9.93
13.08
7.36
5.22
86
7.14
Operating margin%
22.19
20.53
18.94
19.35
21.40
23.64
21.72
21.33
19.87
22.02
5.74
21.72
21.36
9
4.29
Net margin%
12.10
10.42
13.33
15.95
17.72
16.65
16.22
18.97
19.57
16.70
18.34
16.70
16.44
38
13.69
P/E ratio (avg)x
26.68
25.18
25.49
28.03
24.18
22.73
20.19
19.66
19.27
17.34
27.69
19.66
23.45
73
13.20
EV/EBITx
16.12
15.78
17.84
18.31
20.79
20.84
21.03
21.03
21.05
23.14
32.89
21.03
20.81
66
21.63
FCF yield (avg)%
4.77
3.77
0.99
1.05
3.57
5.47
8.24
9.24
6.42
6.72
23.33
6.72
5.12
68
18.68
FCF margin%
25.42
23.56
24.88
24.41
27.03
25.65
28.54
27.52
28.12
28.48
16.74
28.12
26.34
45
1.401
FCF / Net incomex
1.535
1.578
1.573
1.503
1.590
1.626
1.720
1.799
1.608
1.414
1.745
1.626
1.584
20
6.97
ROIC%
25.33
23.86
24.28
26.62
24.76
25.30
22.93
24.86
24.30
27.15
28.61
24.86
24.81
71
28.08
Return on equity%
7.76
5.09
3.78
4.31
6.45
7.32
8.68
9.73
9.03
8.10
12.94
8.68
7.54
59
4.71
Return on assets%
28.78
28.03
30.34
31.91
33.15
36.05
36.09
34.45
34.80
34.57
17.30
34.80
33.80
36
0.11
EPS¥
0.20
0.18
0.19
0.20
0.22
0.21
0.21
0.18
0.17
0.15
0.12
(7.27%)
(2.74%)
—
19.25
EPS growth%
7.36
7.21
7.58
7.94
5.04
3.57
4.49
3.93
3.65
4.46
23.33
3.93
4.76
67
0.13
Bookvalue per sh¥
0.13
0.14
0.13
0.12
0.10
0.11
0.10
0.11
0.11
0.11
0.10
0.88%
(1.55%)
—
0.05
FCF per share¥
0.18
0.16
0.18
0.18
0.16
0.17
0.18
0.19
0.21
0.20
0.04
4.24%
0.77%
—
0.13
Dividend per sh¥
0.15
0.16
0.14
0.13
0.12
0.12
0.12
0.11
0.11
0.10
0.15
(3.52%)
(5.32%)
—
21.56
Div yield (avg)%
27.98
30.89
29.55
32.49
32.93
33.55
34.02
35.40
33.55
31.29
16.50
33.55
32.71
55
13.96
Payout ratio%
22.01
24.30
21.57
20.88
19.63
22.48
20.37
21.18
19.73
22.28
17.59
21.18
21.37
86
2.418
Shares (diluted)M
3.150
3.515
3.799
4.402
4.278
4.219
4.675
5.064
4.773
5.147
2.477
3.77%
5.00%
47
25.84
Buyback yield%
6.24
3.69
0.91
0.44
0.40
2.20
0.40
0.40
0.40
0.40
28.26
0.40
0.42
81
1.466
D/E ratiox
1.482
1.401
1.586
1.512
1.651
1.635
1.641
1.562
1.565
1.625
0.145
1.625
1.575
58
0.247
Enterprise value¥M
0.388
0.416
0.401
0.377
0.364
0.343
0.367
0.348
0.351
0.390
0.379
1.36%
(0.45%)
95
0.027
LT debt¥M
0.138
0.129
0.129
0.123
0.110
0.119
0.110
0.114
0.117
0.123
0.482
2.21%
(0.65%)
57
Revenue
¥0.367M
7.68%
1.00×
Cost of revenue
¥0.202M
7.63%
1.00×
Operating expenses
¥0.063M
8.79%
1.11×
Goodwill & intangibles
17.12%
Property and equipment
15.30%