0.158
Revenue¥M
0.193
0.209
0.224
0.236
0.254
0.274
0.288
0.307
0.337
0.174
0.180
7.35%
7.19%
11
23.71
Revenue growth%
19.95
17.60
18.49
20.75
21.11
18.44
20.40
19.90
17.06
15.01
17.21
19.90
19.20
53
23.73
Gross margin%
10.30
11.96
11.87
10.89
13.35
12.67
13.66
13.18
10.48
19.79
6.92
13.18
11.97
17
10.96
Operating margin%
28.49
30.60
31.13
31.80
33.44
33.67
35.42
33.35
34.85
21.36
5.01
33.67
32.57
45
18.95
Net margin%
5.62
7.30
7.57
6.37
3.41
1.50
1.42
1.60
0.40
4.24
27.28
1.50
4.00
71
17.23
P/E ratio (avg)x
31.99
30.96
32.25
31.95
35.18
41.28
42.14
43.90
50.23
36.66
35.69
42.14
33.99
38
13.08
EV/EBITx
23.58
25.86
28.92
25.87
26.66
28.66
25.72
23.79
21.37
22.65
32.88
25.72
25.79
35
17.40
FCF yield (avg)%
15.90
14.77
15.68
18.17
19.13
18.16
15.44
13.95
12.85
9.55
23.10
15.44
15.79
9
3.55
FCF margin%
9.99
11.10
13.50
15.21
14.87
14.97
14.03
12.53
10.52
29.00
6.55
14.03
13.02
91
1.440
FCF / Net incomex
1.034
0.937
0.968
1.043
1.074
0.923
0.839
0.836
0.841
1.208
1.174
0.841
0.946
44
25.03
ROIC%
7.79
7.86
10.29
11.64
13.15
14.28
16.38
14.35
15.62
4.95
18.74
14.35
12.40
47
8.27
Return on equity%
18.94
18.40
20.48
23.17
25.07
23.72
22.68
20.09
18.33
23.01
8.69
22.68
20.28
36
23.88
Return on assets%
10.10
10.16
11.89
13.04
10.79
10.00
7.28
7.34
8.41
17.35
23.17
8.41
10.13
81
0.07
EPS¥
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.08
0.09
5.45%
5.51%
—
2.96
EPS growth%
18.33
19.43
19.59
19.01
21.90
22.21
22.96
21.90
19.57
9.60
19.07
21.90
19.58
64
0.04
Bookvalue per sh¥
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.09
0.06
6.30%
3.30%
—
0.08
FCF per share¥
0.06
0.06
0.06
0.06
0.07
0.08
0.08
0.10
0.09
0.05
0.06
7.22%
6.33%
—
0.16
Dividend per sh¥
0.18
0.21
0.22
0.22
0.24
0.28
0.31
0.33
0.35
0.12
0.12
10.13%
9.09%
—
16.29
Div yield (avg)%
33.87
33.24
34.27
32.08
29.86
28.90
25.91
27.39
27.27
28.21
22.11
27.39
30.97
12
23.99
Payout ratio%
23.08
24.81
26.98
29.37
29.25
28.83
26.25
23.88
21.07
11.39
16.57
26.25
25.53
86
1.090
Shares (diluted)M
1.611
1.530
1.730
1.934
1.875
1.872
2.106
2.208
2.498
1.082
1.084
5.26%
7.27%
35
18.15
Buyback yield%
6.05
9.00
6.90
7.46
6.19
6.88
5.23
6.99
4.11
13.54
10.32
6.19
6.89
49
1.739
D/E ratiox
1.470
1.510
1.573
1.642
1.742
1.990
2.018
1.929
1.886
0.310
1.581
1.929
1.692
79
0.216
Enterprise value¥M
0.484
0.473
0.470
0.496
0.495
0.576
0.552
0.625
0.635
0.208
0.307
5.10%
3.44%
33
0.330
LT debt¥M
0.360
0.413
0.472
0.566
0.574
0.566
0.557
0.614
0.597
0.066
0.259
1.07%
5.70%
22
Revenue
¥0.337M
7.19%
1.00×
Cost of revenue
¥0.187M
7.13%
0.99×
Operating expenses
¥0.076M
7.24%
1.00×