1.726
Revenue¥M
2.127
2.145
2.199
2.206
2.203
2.240
2.205
2.221
2.252
2.210
1.789
0.07%
0.30%
32
23.15
Revenue growth%
4.14
6.07
9.07
10.95
12.98
14.25
13.27
14.54
17.44
15.37
5.48
14.54
13.13
76
13.98
Gross margin%
20.07
22.59
21.45
22.31
19.47
18.48
16.79
16.02
17.43
17.76
18.76
17.43
18.97
74
4.21
Operating margin%
11.66
9.06
8.95
8.76
7.53
4.96
6.48
6.87
7.47
6.64
13.37
6.64
7.50
6
13.03
Net margin%
19.32
16.53
14.22
15.66
14.32
15.10
17.73
14.89
17.09
17.22
25.45
17.09
16.10
33
29.32
P/E ratio (avg)x
11.40
11.57
10.15
9.977
8.724
8.867
9.506
8.260
8.208
8.430
22.93
8.430
9.187
78
13.73
EV/EBITx
34.72
34.51
33.98
33.46
32.91
29.82
32.00
29.66
27.05
26.57
32.06
29.66
32.46
8
2.59
FCF yield (avg)%
24.59
23.60
25.73
25.01
24.57
26.84
29.72
30.23
29.19
31.49
16.40
29.72
26.29
60
14.80
FCF margin%
15.23
14.34
16.45
14.08
14.04
16.27
17.55
17.57
18.94
20.57
20.73
17.57
16.36
89
1.704
FCF / Net incomex
1.662
1.500
1.464
1.483
1.460
1.591
1.771
1.611
1.649
1.639
0.875
1.639
1.601
61
18.70
ROIC%
15.25
15.20
13.11
15.17
14.81
13.56
13.38
11.63
10.12
10.72
18.46
11.63
13.47
47
8.39
Return on equity%
20.86
21.21
21.74
19.15
21.21
19.04
17.11
19.71
22.65
24.63
18.96
19.71
21.03
60
11.05
Return on assets%
21.73
23.52
21.12
23.50
23.23
20.65
21.64
21.93
24.05
23.53
6.85
21.93
22.58
89
0.04
EPS¥
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.04
(6.55%)
(3.80%)
—
28.87
EPS growth%
14.81
13.49
15.64
13.07
10.87
13.84
12.70
14.06
12.09
9.38
10.48
12.70
13.28
10
0.03
Bookvalue per sh¥
0.05
0.05
0.05
0.06
0.06
0.07
0.06
0.06
0.06
0.07
0.03
1.24%
3.26%
—
0.01
FCF per share¥
0.04
0.04
0.04
0.04
0.03
0.03
0.04
0.04
0.03
0.04
0.01
1.87%
0.58%
—
0.01
Dividend per sh¥
0.03
0.03
0.04
0.03
0.04
0.05
0.05
0.06
0.07
0.08
0.02
15.20%
12.70%
—
24.24
Div yield (avg)%
20.35
22.43
20.77
23.05
23.52
21.75
22.43
22.21
22.61
25.61
13.04
22.43
22.43
58
26.94
Payout ratio%
3.45
1.46
0.68
0.40
1.17
3.96
5.86
6.96
8.23
8.45
24.75
6.96
3.71
38
44.14
Shares (diluted)M
51.05
50.04
45.91
43.72
44.48
41.71
39.01
34.63
33.68
34.07
45.23
(5.19%)
(3.51%)
14
16.66
Buyback yield%
12.17
10.27
10.91
9.27
9.13
6.99
5.17
6.90
5.43
3.00
19.06
5.43
8.06
51
0.489
D/E ratiox
0.462
0.511
0.482
0.474
0.437
0.394
0.417
0.404
0.431
0.392
0.749
0.404
0.434
21
0.231
Enterprise value¥M
2.225
2.381
2.629
2.929
2.803
2.785
3.085
3.279
3.101
3.332
1.243
3.52%
5.41%
60
0.652
LT debt¥M
1.478
1.367
1.252
1.166
1.009
0.983
0.943
0.968
0.931
0.973
1.419
(0.73%)
(3.85%)
19
Revenue
¥2.210M
0.30%
1.00×
Cost of revenue
¥1.318M
0.66%
1.04×
Operating expenses
¥0.399M
(0.33%)
0.94×
Property and equipment
15.33%