0.677
Revenue¥M
2.607
2.638
2.657
2.674
2.754
2.825
2.918
2.911
3.033
3.033
0.720
1.95%
1.49%
89
5.46
Revenue growth%
22.96
21.81
19.52
17.49
15.12
17.18
19.03
19.62
21.46
23.87
6.74
19.62
19.57
86
11.42
Gross margin%
21.08
18.15
18.31
20.21
21.89
21.20
23.27
21.56
22.90
20.82
4.77
21.56
21.14
72
29.01
Operating margin%
16.32
17.95
16.49
17.11
19.53
19.86
19.30
17.85
16.23
13.90
3.29
17.85
17.48
80
21.14
Net margin%
13.67
13.98
11.20
10.94
9.68
8.90
7.42
6.07
5.90
3.68
25.14
6.07
9.29
66
11.77
P/E ratio (avg)x
13.76
13.63
13.86
11.89
11.05
10.73
11.05
11.60
10.47
9.530
23.61
10.73
11.33
48
31.29
EV/EBITx
35.72
35.71
40.35
42.54
39.91
40.59
46.55
52.96
51.51
50.36
13.64
50.36
41.57
7
20.89
FCF yield (avg)%
12.56
11.37
8.64
9.04
6.41
6.13
5.19
3.19
5.14
8.09
14.54
5.19
7.25
42
12.61
FCF margin%
9.59
10.60
7.64
5.76
6.91
8.90
11.21
10.49
11.54
12.95
5.88
11.21
10.04
45
1.489
FCF / Net incomex
0.170
0.161
0.183
0.168
0.180
0.170
0.185
0.168
0.178
0.162
0.886
0.170
0.170
84
7.94
ROIC%
2.63
3.54
2.63
0.70
2.30
4.04
2.29
0.44
0.40
2.21
17.21
2.21
2.29
77
16.17
Return on equity%
19.64
17.12
16.09
14.15
16.71
13.82
14.40
12.40
14.93
13.70
9.52
13.82
14.66
39
14.27
Return on assets%
18.67
17.70
15.92
15.41
12.60
10.07
12.02
14.31
13.06
13.64
16.75
13.06
13.97
78
0.05
EPS¥
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.09
0.10
0.11
0.06
12.41%
10.74%
—
29.16
EPS growth%
2.25
1.47
3.15
4.05
1.37
3.53
2.68
1.90
0.40
1.35
2.49
1.90
2.07
48
0.04
Bookvalue per sh¥
0.10
0.09
0.10
0.11
0.12
0.14
0.15
0.15
0.16
0.19
0.05
9.05%
8.44%
—
0.04
FCF per share¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
(1.31%)
(0.85%)
—
0.03
Dividend per sh¥
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.02
0.98%
2.57%
—
18.09
Div yield (avg)%
28.59
26.89
27.79
28.34
30.50
32.65
33.86
32.34
35.19
35.44
28.25
33.86
31.42
63
21.07
Payout ratio%
0.40
0.40
1.21
0.62
0.40
0.74
2.86
0.93
0.40
0.40
13.62
0.74
0.51
60
45.58
Shares (diluted)M
39.54
41.44
45.15
43.55
41.19
44.53
39.25
39.59
35.36
34.96
46.11
(3.23%)
(1.06%)
91
18.31
Buyback yield%
19.99
19.68
17.97
16.85
19.56
21.96
21.54
22.23
20.84
18.59
24.34
21.54
19.83
5
1.171
D/E ratiox
0.643
0.620
0.640
0.675
0.586
0.515
0.558
0.536
0.586
0.558
0.222
0.558
0.586
79
3.165
Enterprise value¥M
1.703
1.939
2.239
2.170
2.389
2.436
2.682
2.704
2.963
2.989
0.559
4.58%
6.55%
10
1.171
LT debt¥M
1.795
1.882
1.942
1.879
2.096
2.179
2.406
2.473
2.693
2.563
1.298
4.11%
3.05%
34
Revenue
¥3.033M
1.49%
1.00×
Cost of revenue
¥1.625M
1.38%
0.99×
Operating expenses
¥0.703M
1.44%
1.00×
Goodwill & intangibles
15.63%