0.289
Revenue¥M
0.334
0.366
0.406
0.450
0.500
0.536
0.573
0.633
0.682
0.756
0.296
8.61%
9.68%
12
5.90
Revenue growth%
14.88
16.29
14.21
16.83
19.02
19.23
19.80
20.05
21.08
22.68
15.11
20.05
19.12
34
3.45
Gross margin%
3.82
3.93
6.64
4.65
5.18
3.24
3.41
4.44
4.29
6.82
8.50
4.29
4.36
6
19.03
Operating margin%
30.67
32.45
33.16
35.41
34.44
33.20
31.80
29.85
28.50
27.56
5.44
29.85
32.13
83
2.54
Net margin%
16.00
16.88
19.67
22.57
23.93
23.68
23.28
23.30
20.92
18.06
15.13
23.28
21.74
71
30.16
P/E ratio (avg)x
35.69
38.44
38.00
44.10
48.32
50.25
49.08
54.85
56.81
64.37
37.71
54.85
48.70
15
15.84
EV/EBITx
25.54
22.29
23.18
24.78
26.15
23.58
21.62
22.53
21.11
20.60
34.11
21.62
22.85
36
12.60
FCF yield (avg)%
29.23
27.42
29.01
26.88
23.92
25.17
23.18
21.33
22.76
22.84
22.92
22.84
24.54
54
10.98
FCF margin%
2.12
3.68
3.20
1.46
0.40
2.17
3.75
3.60
6.12
6.56
19.46
3.75
3.40
94
1.321
FCF / Net incomex
0.253
0.269
0.245
0.262
0.270
0.257
0.249
0.238
0.240
0.264
0.983
0.249
0.255
82
18.00
ROIC%
3.68
2.93
0.40
0.40
2.82
4.83
2.06
1.36
1.77
1.51
21.20
1.77
1.92
92
3.60
Return on equity%
8.04
8.72
6.40
4.64
2.07
3.02
4.24
2.51
2.31
3.73
13.73
3.02
3.99
38
27.49
Return on assets%
25.38
24.19
26.87
27.50
28.48
29.21
28.91
29.06
26.85
26.20
6.25
28.91
27.19
53
0.12
EPS¥
0.20
0.23
0.23
0.25
0.24
0.27
0.29
0.29
0.30
0.29
0.13
3.39%
3.04%
—
24.13
EPS growth%
4.27
4.50
7.32
5.90
3.93
1.84
4.05
2.21
3.51
1.35
6.57
2.21
3.99
30
0.09
Bookvalue per sh¥
0.24
0.25
0.25
0.29
0.31
0.34
0.37
0.39
0.46
0.54
0.18
11.44%
10.02%
—
0.15
FCF per share¥
0.37
0.42
0.48
0.50
0.53
0.56
0.66
0.76
0.76
0.81
0.31
9.12%
9.50%
—
0.06
Dividend per sh¥
0.10
0.11
0.12
0.13
0.13
0.13
0.13
0.12
0.13
0.12
0.06
(1.48%)
1.25%
—
7.07
Div yield (avg)%
27.70
28.64
29.46
31.42
34.07
32.20
31.87
29.88
31.29
34.17
19.87
31.87
31.35
90
16.05
Payout ratio%
1.59
3.96
4.33
3.29
0.60
0.40
1.48
0.40
1.38
2.65
7.95
1.38
1.53
27
1.927
Shares (diluted)M
1.901
1.868
1.624
1.507
1.408
1.283
1.193
1.113
1.074
1.129
1.962
(4.33%)
(6.49%)
50
20.89
Buyback yield%
23.55
22.65
23.94
22.25
23.71
22.52
19.59
17.43
19.57
17.54
17.00
19.57
22.38
17
0.432
D/E ratiox
1.440
1.584
1.589
1.447
1.504
1.483
1.554
1.573
1.580
1.612
0.555
1.573
1.564
91
0.085
Enterprise value¥M
0.348
0.373
0.416
0.467
0.442
0.429
0.440
0.422
0.451
0.416
0.358
(1.21%)
2.02%
75
0.469
LT debt¥M
0.691
0.779
0.871
0.889
0.998
1.089
1.071
1.086
1.178
1.193
0.413
3.63%
5.17%
7
Revenue
¥0.756M
9.68%
1.00×
Cost of revenue
¥0.405M
9.29%
0.96×
Operating expenses
¥0.095M
10.16%
1.04×
Cash and investments
17.59%