4.323
Revenue¥M
4.666
4.622
4.693
4.629
4.651
4.690
4.666
4.684
4.664
4.744
4.698
0.40%
0.01%
60
2.24
Revenue growth%
15.10
14.93
17.76
19.96
22.10
19.77
20.30
17.44
19.00
21.56
7.21
19.77
19.39
76
18.86
Gross margin%
26.22
24.77
24.33
21.36
20.33
17.90
15.56
13.36
11.00
13.96
25.95
13.96
19.11
19
2.10
Operating margin%
27.19
24.45
25.41
23.29
21.11
21.06
19.99
21.36
23.48
23.35
7.45
21.36
23.32
47
25.45
Net margin%
10.69
13.48
13.15
15.59
18.01
18.90
16.52
17.90
20.61
18.15
19.25
18.15
17.21
75
6.848
P/E ratio (avg)x
20.68
20.62
22.34
21.34
19.96
21.65
23.70
25.08
26.56
24.65
34.41
24.65
22.00
61
24.10
EV/EBITx
54.38
64.06
69.38
68.21
79.35
81.39
79.72
84.02
94.05
106.7
28.98
84.02
79.53
45
13.80
FCF yield (avg)%
1.15
0.74
0.40
0.40
0.40
0.40
0.40
1.92
0.40
0.40
6.45
0.40
0.40
61
20.00
FCF margin%
10.02
9.69
10.93
9.79
10.85
12.48
13.42
13.91
14.52
17.42
16.49
13.91
11.70
39
1.078
FCF / Net incomex
1.759
1.857
1.954
2.189
2.398
2.313
2.496
2.407
2.307
2.174
1.678
2.313
2.248
41
20.82
ROIC%
24.03
23.69
21.04
19.56
20.85
18.84
16.67
15.17
15.46
18.27
15.18
16.67
19.20
74
25.00
Return on equity%
4.97
2.88
4.82
3.57
1.30
3.30
1.76
2.64
4.68
6.36
14.79
3.30
3.44
14
18.64
Return on assets%
18.79
17.97
15.25
15.11
15.24
17.52
14.64
14.05
13.86
16.41
15.06
14.64
15.24
83
0.27
EPS¥
0.19
0.20
0.24
0.27
0.29
0.29
0.28
0.27
0.32
0.36
0.30
4.22%
8.21%
—
10.27
EPS growth%
30.32
29.49
28.08
29.58
28.84
28.20
28.57
29.71
27.76
29.14
8.17
28.57
28.99
69
0.22
Bookvalue per sh¥
0.31
0.36
0.38
0.41
0.46
0.44
0.42
0.39
0.42
0.46
0.06
0.14%
4.76%
—
0.05
FCF per share¥
0.29
0.28
0.30
0.36
0.36
0.41
0.48
0.58
0.68
0.83
0.14
18.32%
13.31%
—
0.08
Dividend per sh¥
0.11
0.10
0.08
0.09
0.08
0.09
0.09
0.10
0.10
0.11
0.24
5.62%
0.03%
—
18.40
Div yield (avg)%
17.92
17.10
15.99
15.59
12.68
14.54
17.21
16.57
17.07
14.13
23.10
16.57
16.28
31
6.91
Payout ratio%
19.46
19.18
16.98
19.70
20.94
18.00
15.44
15.20
16.83
15.13
6.49
15.44
17.49
36
7.961
Shares (diluted)M
9.433
10.73
10.24
11.17
12.30
13.85
14.01
15.77
16.55
16.77
8.298
6.41%
6.05%
60
24.23
Buyback yield%
15.94
16.05
18.11
20.14
22.23
23.20
26.09
24.78
21.99
21.99
5.45
23.20
21.99
69
1.569
D/E ratiox
0.997
1.113
1.077
1.178
1.380
1.456
1.552
1.673
1.823
1.964
1.139
1.673
1.418
39
2.123
Enterprise value¥M
1.098
1.096
1.088
1.144
1.169
1.063
1.015
0.910
0.885
0.786
6.349
(7.62%)
(4.29%)
59
1.994
LT debt¥M
4.419
4.052
3.872
3.502
3.768
3.964
4.364
4.174
4.330
4.201
5.696
2.20%
(1.05%)
74
Revenue
¥4.744M
0.01%
1.00×
Cost of revenue
¥3.287M
(0.09%)
0.99×
Operating expenses
¥0.626M
0.24%
1.02×
Property and equipment
14.19%