0.517
Revenue¥M
0.415
0.448
0.480
0.512
0.550
0.599
0.649
0.695
0.743
0.572
0.603
7.74%
7.37%
68
27.62
Revenue growth%
2.37
1.00
2.15
4.46
1.86
4.51
2.00
0.84
0.88
15.74
21.53
1.86
1.93
56
29.39
Gross margin%
18.34
17.78
18.66
20.51
17.55
16.49
17.44
15.80
17.75
25.19
9.27
17.44
17.65
63
13.36
Operating margin%
3.27
4.90
6.73
7.87
10.64
12.96
11.45
10.96
8.57
2.72
2.68
10.96
8.22
17
28.55
Net margin%
39.80
36.83
36.68
34.90
36.08
34.77
32.65
34.36
32.18
7.30
7.32
34.36
35.49
14
28.58
P/E ratio (avg)x
43.53
47.81
47.42
54.80
56.13
55.15
55.17
58.04
57.57
8.632
34.75
56.13
54.97
91
20.23
EV/EBITx
12.54
13.57
14.52
15.87
15.56
13.59
12.37
13.00
12.24
20.04
31.80
13.00
13.58
37
12.62
FCF yield (avg)%
23.47
25.89
27.87
30.75
32.59
29.98
30.34
30.56
28.72
27.52
23.38
30.34
29.35
60
9.52
FCF margin%
23.25
22.71
25.46
25.47
25.26
25.47
24.36
24.81
23.23
23.41
23.63
24.81
24.80
88
1.461
FCF / Net incomex
1.032
0.933
0.853
0.780
0.744
0.834
0.758
0.676
0.706
1.359
1.344
0.744
0.807
90
11.03
ROIC%
30.72
29.06
27.70
26.09
25.54
26.20
26.29
25.41
26.38
19.70
12.00
26.20
26.34
53
9.65
Return on equity%
12.14
15.11
14.93
13.82
10.85
7.97
6.37
8.73
7.43
13.61
9.83
7.97
11.50
89
23.13
Return on assets%
20.99
19.87
17.96
15.88
16.88
18.17
15.61
14.44
16.04
28.14
24.29
16.04
17.42
62
0.01
EPS¥
—
—
—
—
—
—
—
—
—
0.02
0.02
(1.12%)
(1.80%)
—
11.65
EPS growth%
26.43
29.42
30.38
28.22
27.59
30.32
27.86
27.73
29.58
22.67
27.70
27.86
28.04
70
0.01
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
2.57%
3.80%
—
0.01
FCF per share¥
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
0.01
2.66%
1.68%
—
—
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(3.10%)
(0.42%)
—
20.83
Div yield (avg)%
26.22
28.00
30.94
29.80
28.26
28.32
28.36
30.32
28.99
22.16
3.53
28.36
28.34
87
17.68
Payout ratio%
13.76
13.71
11.26
12.26
12.79
12.00
14.61
15.60
14.25
14.36
24.99
14.25
13.25
30
28.06
Shares (diluted)M
32.84
31.16
30.36
34.35
38.90
40.75
42.70
42.77
43.12
26.92
26.69
4.65%
3.39%
27
25.98
Buyback yield%
13.11
14.99
16.86
14.95
15.44
16.42
14.86
14.63
11.86
13.09
19.05
14.86
14.91
77
0.571
D/E ratiox
2.443
2.692
3.177
3.678
4.128
4.463
4.907
5.671
6.297
1.375
0.873
4.907
3.903
77
0.756
Enterprise value¥M
0.179
0.200
0.208
0.233
0.243
0.260
0.248
0.245
0.239
0.278
0.519
0.52%
3.76%
36
0.404
LT debt¥M
0.197
0.208
0.188
0.179
0.191
0.207
0.213
0.224
0.210
0.464
0.589
3.27%
(0.46%)
67
Revenue
¥0.743M
7.37%
1.00×
Cost of revenue
¥0.358M
7.07%
0.97×
Operating expenses
¥0.134M
7.55%
1.02×
Cash and investments
19.09%
Spread over hurdle
18.03%