0.461
Revenue¥M
0.708
0.739
0.766
0.814
0.841
0.875
0.920
0.960
1.014
1.069
0.492
4.92%
4.62%
76
21.88
Revenue growth%
0.40
1.66
2.80
4.54
1.72
3.13
4.59
5.68
8.02
6.80
7.43
5.68
3.83
22
14.43
Gross margin%
4.28
2.51
0.40
0.40
0.40
0.40
1.85
0.40
0.40
0.40
19.94
0.40
0.40
57
16.95
Operating margin%
23.27
26.07
26.10
24.05
22.54
22.72
22.18
24.64
26.11
24.19
14.11
24.19
24.12
63
8.69
Net margin%
3.83
2.13
1.38
2.61
0.40
0.40
2.62
5.50
3.10
2.13
20.41
2.62
2.37
78
18.41
P/E ratio (avg)x
15.85
15.29
14.35
13.78
13.09
14.34
13.13
11.97
12.83
13.32
26.30
13.13
13.55
43
32.02
EV/EBITx
14.31
14.10
15.35
15.37
15.64
16.48
18.40
19.21
18.47
17.51
24.73
18.40
16.06
41
25.03
FCF yield (avg)%
13.47
14.84
15.44
14.51
16.32
16.02
18.88
16.87
17.68
17.27
15.66
17.27
16.17
30
5.44
FCF margin%
0.40
0.40
0.40
3.24
5.11
3.25
1.38
2.96
3.46
2.88
4.57
2.96
2.92
76
0.763
FCF / Net incomex
1.635
1.545
1.535
1.524
1.516
1.677
1.595
1.718
1.932
2.101
0.366
1.718
1.615
15
9.94
ROIC%
22.23
22.75
24.75
23.19
25.81
27.61
26.10
28.67
30.81
28.92
13.70
28.67
25.95
17
2.25
Return on equity%
20.84
21.43
22.49
24.75
27.34
25.11
22.31
19.37
21.71
20.44
7.64
21.71
22.01
63
20.17
Return on assets%
25.34
26.04
24.44
24.79
23.34
24.73
26.70
28.69
31.39
31.72
13.37
28.69
25.69
14
0.07
EPS¥
0.22
0.25
0.24
0.23
0.25
0.23
0.23
0.24
0.23
0.26
0.08
1.20%
2.84%
—
23.35
EPS growth%
11.82
14.42
17.07
20.02
19.95
16.96
19.64
22.10
20.83
20.62
28.91
20.62
19.79
20
0.26
Bookvalue per sh¥
0.27
0.27
0.30
0.30
0.32
0.33
0.33
0.34
0.32
0.36
0.16
2.86%
4.33%
—
0.24
FCF per share¥
0.27
0.29
0.31
0.36
0.39
0.45
0.51
0.55
0.62
0.71
0.29
12.96%
10.14%
—
0.15
Dividend per sh¥
0.34
0.32
0.30
0.28
0.30
0.34
0.34
0.32
0.30
0.31
0.30
0.35%
(0.26%)
—
17.77
Div yield (avg)%
13.02
14.53
13.30
14.22
15.64
14.24
16.17
13.99
15.05
14.94
29.10
14.94
14.39
37
4.23
Payout ratio%
26.36
28.62
25.97
27.92
26.21
24.24
23.95
23.03
20.23
22.84
4.92
23.03
25.10
15
1.794
Shares (diluted)M
2.183
1.984
2.150
2.016
1.810
1.745
1.637
1.811
1.839
1.835
1.803
0.26%
(1.22%)
19
24.22
Buyback yield%
19.65
16.99
16.01
17.89
16.25
17.05
17.99
16.38
19.19
20.82
5.47
17.99
17.47
85
0.276
D/E ratiox
0.164
0.197
0.197
0.197
0.197
0.211
0.209
0.205
0.213
0.256
1.379
0.211
0.201
59
0.970
Enterprise value¥M
1.043
0.928
0.930
1.013
0.897
0.897
0.831
0.776
0.736
0.679
0.851
(5.42%)
(3.94%)
92
0.106
LT debt¥M
0.216
0.217
0.212
0.187
0.203
0.217
0.196
0.191
0.210
0.193
0.293
(1.07%)
(0.93%)
88
Revenue
¥1.069M
4.62%
1.00×
Cost of revenue
¥0.735M
4.69%
1.01×
Operating expenses
¥0.186M
4.70%
1.01×
Property and equipment
16.58%
Goodwill & intangibles
16.36%