1.514
Revenue¥M
6.208
6.544
6.859
7.138
7.457
7.922
8.528
9.099
9.766
10.33
1.689
6.73%
6.11%
32
5.49
Revenue growth%
22.13
20.09
17.90
19.64
17.69
18.60
16.69
14.72
17.53
18.70
18.53
17.53
18.25
52
11.62
Gross margin%
4.83
4.99
4.80
4.87
4.25
3.70
2.86
0.40
1.04
2.80
4.10
2.80
3.97
23
4.04
Operating margin%
4.71
2.96
0.78
2.56
1.40
0.40
2.32
3.31
4.92
2.33
5.94
2.33
2.44
41
17.37
Net margin%
16.39
13.86
12.68
10.24
7.41
6.13
3.77
1.97
0.40
2.09
9.29
2.09
6.77
88
19.00
P/E ratio (avg)x
64.74
67.60
76.02
75.09
90.74
90.19
95.27
94.00
96.66
106.6
18.21
95.27
90.47
64
9.982
EV/EBITx
13.15
12.17
11.38
10.40
9.794
9.796
9.772
8.895
8.890
8.104
35.18
8.895
9.795
94
12.97
FCF yield (avg)%
18.62
17.44
15.99
17.09
16.78
18.28
19.12
17.00
15.18
15.32
27.82
17.00
17.05
60
29.42
FCF margin%
13.00
14.62
14.49
12.80
11.14
11.88
14.57
13.76
13.50
12.85
10.18
13.50
13.25
95
1.640
FCF / Net incomex
0.177
0.181
0.166
0.170
0.174
0.193
0.176
0.183
0.192
0.183
0.524
0.183
0.179
63
23.76
ROIC%
8.10
11.02
8.34
9.82
7.98
10.73
10.25
7.56
9.45
7.96
4.54
9.45
8.89
7
17.64
Return on equity%
27.52
28.58
30.20
28.65
28.53
27.65
27.97
29.03
30.22
29.20
26.61
29.03
28.62
37
13.22
Return on assets%
10.58
9.59
8.40
10.00
12.70
15.58
15.84
15.27
18.14
20.31
23.87
15.84
13.98
81
—
EPS¥
—
—
—
—
—
—
—
—
—
—
—
9.34%
9.56%
—
23.49
EPS growth%
13.81
13.71
14.81
13.25
16.06
16.85
17.08
17.92
15.55
13.92
27.88
16.85
15.18
73
0.01
Bookvalue per sh¥
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
2.15%
3.66%
—
0.01
FCF per share¥
—
—
—
—
—
—
—
—
—
—
—
5.63%
4.50%
—
0.01
Dividend per sh¥
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
—
10.61%
9.88%
—
18.47
Div yield (avg)%
5.97
5.96
5.04
6.75
6.94
8.03
10.40
13.07
10.83
10.37
23.64
10.40
7.49
90
19.78
Payout ratio%
23.57
20.91
21.93
23.90
23.27
23.92
26.14
27.35
29.43
28.69
16.75
27.35
23.91
40
0.395
Shares (diluted)B
0.578
0.578
0.584
0.673
0.729
0.786
0.793
0.858
0.958
1.001
0.405
6.53%
4.94%
67
19.69
Buyback yield%
7.98
8.83
11.18
9.39
6.49
6.82
4.59
5.22
6.07
8.66
3.46
6.07
7.40
50
0.655
D/E ratiox
0.085
0.082
0.081
0.078
0.076
0.071
0.079
0.074
0.067
0.066
0.489
0.071
0.077
70
9.234
Enterprise value¥M
4.849
4.356
4.406
3.948
4.023
4.241
4.212
3.728
3.340
3.581
2.618
(2.30%)
(2.69%)
19
9.055
LT debt¥M
13.71
15.77
17.58
20.53
19.77
21.49
22.89
23.77
25.69
30.47
9.101
9.04%
9.79%
5
Revenue
¥10.33M
6.11%
1.00×
Cost of revenue
¥7.230M
6.11%
1.00×
Operating expenses
¥1.442M
6.43%
1.03×
Goodwill & intangibles
18.51%
Property and equipment
15.03%
Spread over hurdle
15.38%