0.238
Revenue¥M
0.320
0.328
0.335
0.345
0.356
0.366
0.360
0.368
0.371
0.375
0.246
1.03%
1.45%
21
13.68
Revenue growth%
4.33
7.32
9.11
8.64
8.82
7.49
7.62
8.97
9.83
12.62
25.85
8.97
8.73
42
16.24
Gross margin%
12.55
14.51
13.12
11.15
10.84
12.12
14.28
14.89
16.33
15.45
2.05
14.89
13.70
70
6.06
Operating margin%
3.60
0.67
0.40
0.40
0.40
0.40
0.40
3.25
1.91
0.40
21.40
0.40
0.40
80
28.59
Net margin%
12.46
13.63
11.01
12.27
10.98
11.52
14.26
13.39
12.82
10.02
23.28
12.82
12.36
66
34.46
P/E ratio (avg)x
38.82
37.57
37.13
42.37
38.94
38.71
37.68
34.77
32.96
32.62
8.159
34.77
37.63
72
11.69
EV/EBITx
36.88
42.26
41.88
44.50
52.05
50.01
57.25
64.95
65.14
74.57
31.08
64.95
51.03
30
29.18
FCF yield (avg)%
2.19
3.59
0.63
1.32
2.06
4.52
6.67
6.45
8.19
9.06
26.83
6.67
4.06
9
7.21
FCF margin%
9.95
9.33
8.83
6.70
8.38
8.39
6.06
4.69
7.31
4.56
28.30
6.06
7.84
29
1.667
FCF / Net incomex
0.639
0.688
0.779
0.789
0.863
0.993
0.941
0.953
1.010
1.160
0.378
0.993
0.902
6
10.35
ROIC%
27.30
29.62
32.46
29.99
28.55
31.30
28.38
29.43
32.05
30.66
19.53
30.66
29.81
85
10.72
Return on equity%
1.87
4.00
4.16
3.13
4.18
3.75
4.19
5.68
4.12
2.68
19.44
4.12
4.06
8
2.72
Return on assets%
13.56
14.19
13.19
10.22
9.99
12.88
14.81
12.66
11.46
13.10
28.67
12.88
12.99
63
0.16
EPS¥
0.13
0.12
0.13
0.13
0.13
0.14
0.14
0.15
0.16
0.15
0.18
3.86%
0.70%
—
27.57
EPS growth%
7.99
5.96
4.27
2.59
5.16
4.26
3.89
4.39
7.29
6.45
7.04
4.39
4.78
57
0.17
Bookvalue per sh¥
0.31
0.31
0.36
0.38
0.42
0.51
0.54
0.63
0.68
0.70
0.14
10.61%
8.67%
—
0.30
FCF per share¥
0.16
0.18
0.20
0.22
0.24
0.28
0.27
0.30
0.31
0.29
0.23
3.52%
5.39%
—
0.14
Dividend per sh¥
0.19
0.21
0.21
0.24
0.23
0.23
0.26
0.28
0.28
0.29
0.23
4.61%
5.28%
—
23.76
Div yield (avg)%
8.17
9.89
7.07
8.19
6.16
5.27
4.28
5.90
7.70
5.06
2.45
5.27
6.62
71
25.69
Payout ratio%
8.77
8.38
9.40
11.39
9.58
7.99
9.95
12.28
13.69
13.15
29.78
12.28
9.77
49
1.919
Shares (diluted)M
1.727
1.536
1.427
1.527
1.648
1.525
1.350
1.300
1.359
1.339
1.930
(4.06%)
(1.70%)
41
20.45
Buyback yield%
0.40
1.34
0.40
0.40
0.40
0.40
0.40
1.80
3.28
1.58
24.11
1.58
0.40
55
1.682
D/E ratiox
0.908
0.767
0.734
0.633
0.597
0.634
0.657
0.659
0.675
0.673
0.418
0.659
0.666
79
0.047
Enterprise value¥M
0.329
0.307
0.355
0.385
0.421
0.402
0.438
0.482
0.460
0.512
0.099
4.01%
3.89%
54
0.332
LT debt¥M
0.713
0.788
0.915
1.021
1.109
1.104
1.263
1.269
1.490
1.428
0.271
5.18%
6.69%
93
Revenue
¥0.375M
1.45%
1.00×
Cost of revenue
¥0.194M
1.46%
1.00×
Operating expenses
¥0.066M
1.84%
1.04×
Property and equipment
15.58%
Cash and investments
14.84%