0.075
Revenue¥M
0.161
0.162
0.161
0.166
0.164
0.167
0.172
0.178
0.176
0.180
0.080
1.93%
1.31%
76
8.53
Revenue growth%
21.45
19.01
21.35
18.71
16.36
15.19
17.49
18.11
15.93
13.06
7.19
15.93
17.80
55
7.72
Gross margin%
12.91
13.37
12.02
13.64
15.55
15.70
13.55
15.84
15.21
17.62
28.06
15.70
14.42
67
17.48
Operating margin%
18.87
20.69
21.49
19.84
21.39
20.97
19.15
20.60
18.67
18.62
23.46
19.15
20.22
54
12.11
Net margin%
23.89
21.55
23.28
22.31
23.17
23.21
20.22
20.69
23.18
22.45
5.12
22.45
22.81
48
31.78
P/E ratio (avg)x
15.45
16.98
15.29
13.25
14.30
12.48
11.28
11.27
10.20
10.35
21.32
11.27
12.87
33
23.35
EV/EBITx
53.56
63.23
73.06
74.56
74.49
77.68
89.74
86.79
97.99
104.1
32.17
89.74
76.12
36
18.76
FCF yield (avg)%
23.77
22.97
24.20
22.22
24.44
24.45
23.23
25.78
26.71
25.76
21.89
25.76
24.32
74
18.38
FCF margin%
5.81
5.61
8.41
7.94
9.31
10.23
8.23
8.95
8.73
8.38
5.34
8.73
8.40
31
0.996
FCF / Net incomex
0.159
0.183
0.181
0.213
0.217
0.239
0.256
0.279
0.319
0.377
0.356
0.279
0.228
58
10.21
ROIC%
14.79
15.85
18.11
17.80
15.78
14.07
16.72
19.55
18.41
16.66
20.31
16.72
16.69
23
25.11
Return on equity%
28.40
26.06
28.79
30.68
30.23
32.39
34.24
37.04
34.20
31.54
18.24
34.20
31.11
77
28.77
Return on assets%
23.84
25.24
27.76
26.05
27.90
29.33
30.16
29.49
27.76
26.31
20.39
29.33
27.76
62
0.07
EPS¥
0.10
0.12
0.11
0.12
0.12
0.12
0.12
0.13
0.12
0.13
0.07
1.96%
3.23%
—
15.02
EPS growth%
12.54
15.17
16.76
14.23
11.91
9.83
9.50
6.75
8.92
11.82
7.34
9.50
11.87
23
0.05
Bookvalue per sh¥
0.04
0.04
0.04
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.11
(1.50%)
(3.51%)
—
0.11
FCF per share¥
0.06
0.07
0.08
0.08
0.08
0.09
0.09
0.11
0.12
0.11
0.17
5.71%
6.91%
—
0.07
Dividend per sh¥
0.21
0.23
0.27
0.32
0.32
0.32
0.38
0.39
0.41
0.44
0.08
6.37%
8.32%
—
14.15
Div yield (avg)%
17.67
18.71
19.91
17.52
16.37
15.93
13.69
15.91
18.59
21.30
26.90
15.93
17.60
15
15.82
Payout ratio%
14.98
16.19
13.26
13.17
14.50
14.45
11.48
10.71
10.70
8.15
16.28
10.71
13.22
67
0.349
Shares (diluted)M
0.356
0.338
0.326
0.365
0.398
0.383
0.357
0.359
0.377
0.390
0.343
(0.39%)
1.04%
31
19.52
Buyback yield%
0.40
0.57
0.40
0.40
0.40
0.40
0.40
2.10
0.89
1.48
23.77
0.89
0.40
15
0.765
D/E ratiox
1.271
1.309
1.375
1.413
1.490
1.668
1.696
1.905
1.860
1.985
0.832
1.860
1.579
28
0.054
Enterprise value¥M
0.032
0.032
0.028
0.025
0.024
0.025
0.022
0.021
0.019
0.019
0.032
(5.24%)
(5.04%)
59
0.012
LT debt¥M
0.136
0.152
0.174
0.199
0.216
0.208
0.196
0.198
0.187
0.192
0.082
(2.34%)
4.28%
41
Revenue
¥0.180M
1.31%
1.00×
Cost of revenue
¥0.097M
1.40%
1.01×
Operating expenses
¥0.042M
1.52%
1.02×
Cash and investments
14.67%
Spread over hurdle
11.38%