1.546
Revenue¥M
2.254
2.361
2.469
2.662
2.775
2.988
3.213
3.439
3.685
3.903
1.602
7.06%
6.36%
24
22.13
Revenue growth%
15.63
17.05
18.93
18.80
16.01
15.65
16.66
17.15
15.13
15.71
12.02
15.71
16.34
18
24.10
Gross margin%
33.05
30.84
28.13
29.72
30.71
31.75
33.95
36.53
33.74
32.06
8.88
33.74
31.91
89
2.01
Operating margin%
21.65
24.16
23.21
24.20
24.37
21.84
21.50
23.72
21.92
23.96
5.78
21.92
23.47
49
22.70
Net margin%
13.20
13.94
12.30
14.81
17.50
17.27
16.96
19.53
18.70
20.74
5.97
18.70
17.12
87
14.66
P/E ratio (avg)x
14.18
15.07
17.76
18.68
20.76
24.96
29.13
34.39
36.61
37.83
12.82
34.39
22.86
84
8.126
EV/EBITx
15.98
17.17
17.64
19.78
20.11
23.56
25.08
26.61
30.36
29.81
36.19
26.61
21.83
49
2.54
FCF yield (avg)%
22.19
21.39
21.18
19.20
19.22
18.02
19.25
16.46
15.20
14.17
18.22
16.46
19.21
65
21.69
FCF margin%
3.10
4.14
4.90
2.02
2.50
2.24
3.56
6.44
6.24
3.87
25.38
3.87
3.72
21
1.777
FCF / Net incomex
0.847
0.923
0.896
1.002
1.177
1.147
1.117
1.243
1.418
1.649
0.341
1.243
1.132
90
11.28
ROIC%
20.87
18.68
20.94
22.60
21.16
23.73
23.37
21.14
19.25
21.68
27.93
21.68
21.15
66
3.16
Return on equity%
2.95
5.33
4.22
6.72
3.99
6.29
8.67
8.69
6.39
7.62
13.07
7.62
6.34
74
3.29
Return on assets%
0.96
2.74
2.51
0.40
2.05
2.66
3.22
5.34
5.43
3.08
15.90
3.22
2.70
37
0.03
EPS¥
0.08
0.08
0.09
0.09
0.10
0.09
0.08
0.09
0.10
0.11
0.03
2.58%
2.42%
—
29.30
EPS growth%
24.01
26.04
28.45
28.43
29.15
26.58
24.61
22.66
21.62
24.31
21.23
24.31
25.33
83
0.01
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
3.04%
1.23%
—
0.05
FCF per share¥
0.10
0.09
0.09
0.11
0.12
0.13
0.14
0.15
0.18
0.19
0.02
9.91%
6.70%
—
0.03
Dividend per sh¥
0.06
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.07
0.08
0.04
1.16%
2.11%
—
22.81
Div yield (avg)%
31.93
31.31
33.71
33.08
34.17
34.01
35.84
34.45
37.37
35.82
29.65
35.82
34.09
92
20.39
Payout ratio%
4.31
2.90
5.54
5.69
6.24
5.22
2.72
4.58
1.68
0.40
25.77
2.72
4.44
6
20.68
Shares (diluted)M
25.89
26.92
27.82
29.84
31.53
35.35
33.64
32.39
33.13
32.24
20.82
0.45%
2.27%
55
9.79
Buyback yield%
12.07
12.25
13.49
13.56
12.97
11.01
11.03
10.81
10.07
8.92
18.96
10.81
11.55
7
1.011
D/E ratiox
1.862
1.993
2.225
2.263
2.660
2.862
3.084
3.383
3.973
4.737
0.226
3.383
2.761
81
1.308
Enterprise value¥M
0.798
0.741
0.710
0.732
0.719
0.743
0.782
0.787
0.762
0.788
1.033
1.86%
(1.04%)
83
0.503
LT debt¥M
2.775
2.984
3.139
3.325
3.731
3.539
3.988
4.309
4.806
5.170
1.047
6.74%
6.97%
66
Revenue
¥3.903M
6.36%
1.00×
Cost of revenue
¥2.732M
6.53%
1.02×
Operating expenses
¥0.612M
6.71%
1.03×
Property and equipment
16.37%