5.138
Revenue¥M
6.203
6.267
6.365
6.439
6.584
6.617
6.622
6.558
6.591
6.622
5.336
0.11%
0.47%
62
19.50
Revenue growth%
17.52
19.71
20.44
19.83
20.18
19.50
20.18
21.24
22.43
22.63
16.40
21.24
20.18
33
9.88
Gross margin%
18.49
18.01
18.33
17.72
19.03
21.83
23.67
26.49
27.20
27.69
20.92
26.49
20.43
48
9.89
Operating margin%
0.40
2.68
0.40
2.28
4.56
7.37
9.94
8.19
10.53
9.63
7.68
9.63
5.96
32
18.94
Net margin%
6.57
4.94
3.03
5.96
8.37
8.27
8.97
6.90
9.61
10.59
5.81
8.97
7.58
39
25.25
P/E ratio (avg)x
24.00
24.07
22.50
19.23
20.68
22.23
20.35
20.97
21.50
21.98
8.351
21.50
21.74
12
18.43
EV/EBITx
7.528
7.961
8.029
8.322
8.064
8.508
8.436
8.635
8.156
9.118
27.59
8.508
8.239
13
8.97
FCF yield (avg)%
26.34
26.73
25.82
23.86
25.22
27.92
25.19
26.56
26.00
28.00
17.33
26.56
26.17
78
3.18
FCF margin%
8.77
6.25
5.78
3.49
2.78
0.94
0.82
0.41
2.61
3.62
27.29
0.94
3.13
78
1.739
FCF / Net incomex
0.790
0.818
0.860
0.926
0.949
0.912
1.059
1.055
1.078
1.104
0.508
1.059
0.937
25
7.75
ROIC%
13.99
16.65
19.43
17.64
15.65
18.52
19.42
17.46
17.42
17.16
23.47
17.46
17.44
62
25.79
Return on equity%
23.71
26.51
25.05
26.97
27.07
26.90
25.68
23.11
24.74
27.12
10.67
25.68
26.09
17
19.05
Return on assets%
3.87
3.16
3.21
0.85
1.85
1.57
0.40
1.69
0.74
1.07
27.86
1.07
1.63
71
0.33
EPS¥
0.27
0.28
0.30
0.27
0.25
0.23
0.22
0.19
0.20
0.20
0.35
(4.19%)
(3.10%)
—
11.69
EPS growth%
2.46
4.41
6.35
5.59
3.33
2.30
1.33
0.40
2.79
1.73
9.37
1.73
2.62
61
0.14
Bookvalue per sh¥
0.61
0.70
0.73
0.82
0.90
1.06
1.14
1.11
1.29
1.36
0.46
8.64%
9.12%
—
0.16
FCF per share¥
0.22
0.22
0.23
0.21
0.23
0.20
0.23
0.21
0.21
0.21
0.39
(1.03%)
0.57%
—
0.32
Dividend per sh¥
0.26
0.28
0.29
0.28
0.28
0.30
0.27
0.29
0.30
0.30
0.15
1.46%
0.40%
—
16.16
Div yield (avg)%
26.68
26.65
26.41
26.41
26.06
24.40
26.45
24.66
25.36
26.38
4.65
25.36
26.39
11
15.65
Payout ratio%
7.04
6.76
6.56
8.34
7.18
5.38
3.54
4.68
5.16
4.03
12.51
4.68
5.97
20
11.21
Shares (diluted)M
17.58
20.12
19.23
20.40
19.55
20.16
21.95
23.30
24.41
26.40
11.18
6.20%
5.63%
69
28.44
Buyback yield%
8.01
5.57
3.82
4.25
1.92
0.40
0.40
2.26
3.22
1.01
15.51
1.01
2.74
13
1.295
D/E ratiox
1.019
1.031
1.199
1.238
1.407
1.372
1.538
1.499
1.581
1.662
0.896
1.538
1.389
76
4.563
Enterprise value¥M
5.699
6.559
7.247
8.455
8.009
8.989
8.630
9.144
10.08
11.10
2.567
6.74%
8.16%
82
2.325
LT debt¥M
2.362
2.719
2.879
3.042
3.351
3.746
4.160
4.102
4.555
4.717
2.551
7.08%
8.16%
60
Revenue
¥6.622M
0.47%
1.00×
Cost of revenue
¥4.393M
0.34%
0.99×
Operating expenses
¥1.336M
1.21%
1.08×
Property and equipment
14.78%