7.555
Revenue¥M
24.20
24.95
26.34
28.11
29.69
31.08
32.99
34.61
36.84
38.30
8.299
5.22%
5.32%
55
18.89
Revenue growth%
17.62
16.13
15.48
14.90
15.25
17.52
15.06
12.50
9.99
9.72
27.57
12.50
15.15
19
3.22
Gross margin%
28.76
28.42
27.83
29.31
28.64
30.75
28.89
28.22
29.15
30.31
11.76
29.15
28.83
16
3.49
Operating margin%
23.12
23.51
25.83
27.46
28.36
30.52
30.94
29.80
26.93
27.53
26.37
29.80
27.50
79
6.52
Net margin%
4.61
1.97
2.25
2.93
0.84
0.76
1.43
1.02
0.40
0.40
12.75
0.76
1.22
7
34.85
P/E ratio (avg)x
56.78
54.09
58.13
57.90
65.31
67.34
67.08
64.02
67.90
64.25
20.26
67.08
64.14
91
18.84
EV/EBITx
40.88
42.90
39.53
43.21
46.09
52.06
58.19
62.50
62.38
66.46
35.76
62.38
49.08
91
12.10
FCF yield (avg)%
12.33
10.66
7.68
5.91
4.45
3.62
6.60
5.48
7.40
6.90
15.18
6.60
6.75
66
29.74
FCF margin%
14.73
15.37
13.29
13.10
11.94
10.23
8.37
5.42
5.20
5.77
22.72
5.77
11.08
59
0.879
FCF / Net incomex
1.306
1.283
1.370
1.395
1.504
1.328
1.447
1.590
1.682
1.839
1.037
1.590
1.421
16
19.32
ROIC%
14.16
12.83
10.34
8.02
6.65
6.02
4.39
2.89
4.52
4.43
7.41
4.43
6.34
85
8.90
Return on equity%
19.25
21.20
23.17
21.38
24.04
26.51
24.95
23.60
26.49
28.35
10.46
26.49
23.82
84
21.75
Return on assets%
17.94
15.43
17.34
15.17
15.29
14.26
16.22
14.49
13.48
14.59
23.94
14.49
15.23
74
0.10
EPS¥
0.17
0.17
0.17
0.18
0.16
0.16
0.15
0.15
0.15
0.17
0.11
1.38%
0.66%
—
3.20
EPS growth%
25.64
28.33
25.54
24.80
23.53
26.01
27.85
25.44
26.06
28.22
4.86
26.06
25.82
61
0.08
Bookvalue per sh¥
0.07
0.06
0.06
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.12
(5.27%)
(7.18%)
—
0.03
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.07
(1.02%)
(0.41%)
—
0.04
Dividend per sh¥
0.11
0.10
0.09
0.09
0.10
0.10
0.10
0.09
0.08
0.09
0.15
(3.23%)
(2.89%)
—
28.41
Div yield (avg)%
15.32
13.47
13.26
15.17
12.22
12.32
13.50
14.35
17.35
19.58
18.42
14.35
13.92
90
10.72
Payout ratio%
20.99
19.95
22.78
22.64
22.48
20.54
18.68
19.51
19.63
19.34
5.73
19.51
20.24
58
169.4
Shares (diluted)M
152.0
148.1
160.3
145.7
158.6
169.6
145.5
126.5
119.4
102.8
167.3
(8.31%)
(3.29%)
94
23.23
Buyback yield%
27.64
27.03
29.68
29.41
32.12
32.37
33.00
34.97
34.53
33.81
23.76
33.81
32.24
42
1.418
D/E ratiox
1.052
1.182
1.166
1.177
1.089
1.154
1.231
1.324
1.283
1.289
0.636
1.283
1.180
20
32.87
Enterprise value¥M
30.39
34.53
38.84
39.10
37.10
40.91
42.12
48.11
52.93
52.67
10.38
7.26%
5.68%
48
3.854
LT debt¥M
21.93
22.28
21.61
22.50
21.67
24.20
24.26
24.16
26.34
29.70
27.52
6.50%
4.72%
62
Revenue
¥38.30M
5.32%
1.00×
Cost of revenue
¥20.69M
5.27%
0.99×
Operating expenses
¥7.335M
5.20%
0.99×
Property and equipment
17.37%
Goodwill & intangibles
15.44%