0.011
Revenue¥M
0.017
0.017
0.018
0.018
0.018
0.019
0.020
0.020
0.020
0.020
0.012
2.56%
1.95%
44
14.69
Revenue growth%
24.83
25.54
27.19
27.24
26.38
26.81
25.10
23.87
25.99
23.83
28.21
25.10
25.77
18
23.61
Gross margin%
25.48
23.37
25.68
22.76
22.47
22.88
21.31
19.28
19.97
20.68
13.26
20.68
22.62
91
20.35
Operating margin%
0.77
1.30
0.40
0.40
0.40
0.40
0.40
0.40
0.65
2.31
5.30
0.40
0.40
35
27.95
Net margin%
22.99
23.87
24.50
23.60
26.30
29.20
27.96
28.68
27.07
29.00
15.71
28.68
26.69
9
22.15
P/E ratio (avg)x
26.08
23.28
24.48
20.90
20.12
21.37
18.25
17.59
15.35
13.29
31.59
17.59
20.51
44
22.59
EV/EBITx
38.83
41.70
37.93
34.43
33.60
30.69
29.81
32.47
28.89
29.48
10.25
29.81
33.04
84
28.17
FCF yield (avg)%
22.60
19.97
19.85
18.02
17.32
20.09
19.27
18.33
17.67
18.62
5.14
18.62
18.94
37
28.87
FCF margin%
4.39
2.00
0.48
2.61
3.55
2.72
2.02
0.40
0.40
2.68
6.11
2.02
2.31
18
1.092
FCF / Net incomex
0.631
0.717
0.685
0.622
0.580
0.532
0.491
0.559
0.632
0.687
0.641
0.559
0.626
90
26.63
ROIC%
2.34
0.75
0.40
0.40
0.40
1.96
4.26
2.22
4.93
2.13
29.37
2.22
2.04
95
7.66
Return on equity%
16.99
14.43
12.47
15.02
12.59
11.75
9.82
9.78
11.72
9.62
4.00
9.82
12.11
92
3.74
Return on assets%
31.10
33.24
31.12
29.99
30.73
27.84
27.33
27.32
26.62
26.14
21.09
27.32
28.92
46
0.03
EPS¥
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.08
0.04
6.96%
6.42%
—
22.31
EPS growth%
5.19
5.89
5.70
4.50
2.46
3.05
0.40
2.06
0.40
0.40
25.01
0.40
2.75
79
0.03
Bookvalue per sh¥
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
17.82%
13.21%
—
0.01
FCF per share¥
0.04
0.04
0.04
0.05
0.06
0.06
0.06
0.07
0.08
0.08
0.01
6.65%
7.01%
—
0.02
Dividend per sh¥
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.06
0.07
0.07
0.03
2.43%
4.20%
—
27.71
Div yield (avg)%
14.05
12.13
13.19
11.72
13.98
12.79
10.12
7.81
7.77
7.38
15.69
7.81
11.92
40
12.93
Payout ratio%
14.33
11.52
12.78
13.52
12.85
14.24
11.63
14.30
13.83
16.01
28.62
14.24
13.68
8
0.470
Shares (diluted)M
0.466
0.437
0.463
0.493
0.558
0.562
0.632
0.632
0.623
0.666
0.488
3.63%
2.95%
62
7.83
Buyback yield%
5.89
8.60
6.24
7.10
5.27
7.07
5.99
6.67
5.44
3.07
19.45
5.99
6.11
10
1.797
D/E ratiox
1.266
1.197
1.279
1.368
1.474
1.681
1.758
1.886
2.149
2.452
0.442
1.886
1.578
43
—
Enterprise value¥M
0.017
0.016
0.015
0.014
0.015
0.014
0.016
0.015
0.017
0.018
—
4.56%
0.38%
50
—
LT debt¥M
0.039
0.040
0.040
0.042
0.043
0.046
0.046
0.051
0.058
0.062
—
7.36%
6.52%
41
Revenue
¥0.020M
1.95%
1.00×
Cost of revenue
¥0.014M
1.96%
1.00×
Operating expenses
—
1.72%
0.98×
Property and equipment
13.56%
Spread over hurdle
(5.04%)