0.762
Revenue¥M
1.789
1.798
1.846
1.896
1.884
1.950
1.935
1.977
2.014
2.043
0.852
1.63%
1.35%
53
24.97
Revenue growth%
13.04
12.67
14.49
13.43
11.45
13.98
15.43
13.54
13.17
12.65
3.73
13.54
13.30
43
27.98
Gross margin%
16.65
16.33
14.16
11.74
14.63
16.53
16.41
15.64
16.70
14.83
15.10
16.41
15.99
82
2.54
Operating margin%
17.76
20.32
21.18
23.86
25.52
27.40
26.23
23.39
23.23
21.29
29.57
23.39
23.31
68
9.40
Net margin%
26.29
28.42
30.76
29.23
31.13
28.59
31.49
33.89
34.85
33.67
16.27
33.67
30.94
91
9.465
P/E ratio (avg)x
5.924
6.606
5.842
5.634
5.448
5.157
5.565
4.974
5.112
4.812
9.933
5.112
5.507
80
28.92
EV/EBITx
13.69
14.58
13.87
14.99
13.45
12.32
12.16
12.93
14.16
13.59
35.24
12.93
13.64
21
8.82
FCF yield (avg)%
2.20
3.26
2.58
1.41
4.07
5.85
4.49
6.69
7.95
5.92
19.95
5.92
4.28
9
24.76
FCF margin%
8.98
10.46
10.24
12.65
14.73
17.21
17.20
16.88
19.10
17.33
2.26
17.21
15.81
45
0.718
FCF / Net incomex
0.711
0.699
0.719
0.679
0.772
0.879
1.025
1.052
1.029
1.050
0.753
1.029
0.825
51
19.73
ROIC%
15.71
13.61
16.14
17.56
16.35
19.35
19.47
17.20
16.56
19.21
11.70
19.21
16.88
85
2.63
Return on equity%
32.58
30.93
33.10
31.37
32.98
33.47
30.69
29.90
32.03
29.52
12.16
30.69
31.70
40
12.08
Return on assets%
23.94
24.78
23.20
20.39
22.60
25.43
23.38
24.91
27.62
25.23
6.23
25.23
24.36
59
0.06
EPS¥
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.46%
3.07%
—
20.77
EPS growth%
10.64
13.41
13.96
16.67
13.70
12.21
9.51
9.29
11.21
8.68
12.04
9.51
11.71
24
0.04
Bookvalue per sh¥
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.04
(4.80%)
(3.67%)
—
0.09
FCF per share¥
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.06
0.06
0.06
0.09
3.08%
0.63%
—
0.04
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.06
(1.04%)
(0.93%)
—
20.77
Div yield (avg)%
21.43
19.81
17.97
18.77
16.72
18.92
21.75
24.38
23.72
25.14
4.86
23.72
20.62
25
15.52
Payout ratio%
8.31
6.32
8.99
7.49
6.24
8.36
7.80
5.20
5.11
3.26
10.52
5.20
6.90
10
8.817
Shares (diluted)M
11.05
10.38
11.35
12.64
13.26
14.32
15.52
14.58
13.74
15.04
8.804
2.56%
3.78%
10
5.02
Buyback yield%
14.18
13.87
12.50
12.77
12.84
12.77
10.81
8.87
6.76
5.23
20.86
8.87
12.64
10
0.568
D/E ratiox
0.511
0.543
0.502
0.467
0.473
0.521
0.511
0.548
0.525
0.580
1.786
0.525
0.516
91
1.697
Enterprise value¥M
1.259
1.154
1.121
1.263
1.414
1.304
1.297
1.300
1.404
1.579
1.337
2.23%
2.26%
14
1.569
LT debt¥M
0.110
0.128
0.149
0.145
0.169
0.193
0.224
0.226
0.261
0.269
1.115
9.79%
10.06%
34
Revenue
¥2.043M
1.35%
1.00×
Cost of revenue
¥1.356M
1.05%
0.97×
Operating expenses
¥0.391M
1.83%
1.05×
Property and equipment
16.99%
Spread over hurdle
17.32%