0.110
Revenue¥M
0.134
0.137
0.138
0.141
0.142
0.141
0.140
0.141
0.144
0.146
0.122
0.59%
0.92%
79
21.92
Revenue growth%
9.79
10.95
13.06
11.81
11.14
13.52
12.90
13.20
12.81
11.50
23.01
12.90
12.31
63
16.52
Gross margin%
24.74
22.29
23.93
23.91
24.27
22.45
22.18
19.80
19.58
16.77
14.86
19.80
22.37
21
15.05
Operating margin%
7.17
8.69
6.84
7.06
8.92
9.92
8.54
8.40
9.66
9.69
5.60
9.66
8.61
18
13.30
Net margin%
8.64
9.05
9.98
11.21
12.73
10.06
12.12
12.54
15.03
16.39
25.68
12.54
11.66
58
35.24
P/E ratio (avg)x
29.30
30.33
33.84
34.12
33.20
31.86
32.85
32.80
36.85
38.83
18.02
32.85
33.02
36
17.70
EV/EBITx
34.22
37.60
39.72
42.47
44.31
40.34
38.06
41.63
41.22
43.39
10.54
41.22
40.78
72
2.90
FCF yield (avg)%
17.97
19.69
17.79
19.70
20.01
19.90
20.36
20.52
22.17
23.24
10.66
20.52
19.95
7
7.27
FCF margin%
7.63
9.77
9.75
7.04
6.54
6.44
6.37
9.36
12.18
14.40
2.53
9.36
8.49
64
1.248
FCF / Net incomex
1.312
1.398
1.636
1.607
1.588
1.855
2.117
2.067
2.278
2.664
0.213
2.117
1.746
80
22.70
ROIC%
4.99
2.78
1.80
3.26
4.60
3.93
4.71
5.18
3.15
3.55
12.86
3.93
3.74
49
2.75
Return on equity%
26.03
26.13
27.60
27.59
27.56
25.40
24.42
26.10
28.07
27.48
8.28
26.10
26.80
63
12.43
Return on assets%
2.47
3.68
2.39
1.09
0.40
0.40
3.35
3.89
2.21
1.99
28.29
2.21
2.30
88
0.30
EPS¥
0.59
0.60
0.59
0.68
0.66
0.78
0.89
1.04
1.25
1.22
0.33
13.08%
8.98%
—
3.75
EPS growth%
2.00
4.00
3.95
5.43
7.24
8.95
10.90
8.90
7.47
6.70
10.38
8.90
6.97
63
0.13
Bookvalue per sh¥
0.42
0.45
0.51
0.58
0.57
0.57
0.58
0.61
0.66
0.64
0.31
2.30%
6.01%
—
0.21
FCF per share¥
0.07
0.06
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.20
(2.56%)
(5.39%)
—
0.12
Dividend per sh¥
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.33
(7.82%)
(5.95%)
—
23.08
Div yield (avg)%
7.91
8.20
9.82
8.88
6.85
9.12
9.45
9.56
8.35
8.27
18.17
9.12
8.62
34
9.72
Payout ratio%
9.93
10.86
9.49
10.05
10.52
12.39
10.29
12.06
14.93
17.81
17.55
12.39
10.69
85
0.453
Shares (diluted)M
0.601
0.630
0.612
0.605
0.722
0.763
0.821
0.914
1.095
1.066
0.467
8.11%
6.55%
73
3.83
Buyback yield%
8.18
11.00
12.20
14.56
13.17
11.22
8.51
6.14
3.46
1.28
15.04
6.14
9.75
59
1.730
D/E ratiox
1.061
1.162
1.365
1.517
1.538
1.646
1.957
2.344
2.521
2.648
1.597
2.344
1.592
41
0.127
Enterprise value¥M
0.036
0.034
0.037
0.037
0.035
0.039
0.040
0.045
0.051
0.048
0.122
6.46%
2.91%
85
0.077
LT debt¥M
0.120
0.119
0.117
0.122
0.120
0.117
0.122
0.130
0.145
0.154
0.043
5.13%
2.59%
47
Revenue
¥0.146M
0.92%
1.00×
Cost of revenue
¥0.076M
0.57%
0.97×
Operating expenses
¥0.034M
1.32%
1.04×
Property and equipment
23.39%
Cash and investments
13.34%