32.57
Revenue¥M
297.6
310.7
320.9
337.9
348.8
373.6
398.1
413.7
444.6
477.6
35.03
6.49%
5.42%
44
21.47
Revenue growth%
15.62
16.88
15.97
18.71
19.35
22.09
23.64
26.53
27.24
26.82
22.02
26.53
20.72
91
25.19
Gross margin%
21.85
24.22
26.34
23.89
25.43
25.43
26.10
28.48
27.86
30.78
14.55
27.86
25.77
45
19.88
Operating margin%
14.64
15.84
18.59
18.13
15.67
12.71
10.30
12.16
12.44
15.12
5.73
12.44
14.88
34
11.63
Net margin%
24.66
25.12
28.02
29.31
29.66
30.58
30.95
33.71
33.29
31.59
18.61
31.59
30.12
6
30.99
P/E ratio (avg)x
13.76
14.65
15.11
14.27
14.63
12.73
13.72
12.53
11.05
12.17
6.231
12.53
13.74
40
18.10
EV/EBITx
6.782
6.768
7.262
7.699
7.831
8.706
7.923
7.200
6.409
7.185
8.833
7.200
7.231
20
17.74
FCF yield (avg)%
1.05
0.86
1.67
4.08
4.62
2.36
3.74
1.04
2.46
1.37
27.68
2.36
2.02
56
15.49
FCF margin%
15.73
14.22
14.67
17.62
15.23
15.82
14.66
16.39
17.29
17.44
29.97
16.39
15.77
13
0.996
FCF / Net incomex
1.627
1.572
1.754
2.011
2.001
1.914
1.836
2.048
2.015
2.291
1.372
2.015
1.958
13
23.62
ROIC%
22.94
24.33
27.00
25.90
28.68
26.56
28.04
29.03
26.67
25.99
16.37
26.67
26.62
20
3.61
Return on equity%
25.63
28.40
28.66
26.63
24.80
22.09
24.97
26.51
26.98
29.24
11.73
26.51
26.57
44
16.76
Return on assets%
21.08
20.66
23.48
26.00
25.00
25.16
23.49
23.12
20.14
20.47
19.83
23.12
23.30
67
0.01
EPS¥
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.01
(0.80%)
0.40%
—
24.24
EPS growth%
5.41
8.24
7.12
4.98
2.69
0.76
0.40
2.98
1.33
1.86
5.65
1.33
2.83
42
0.01
Bookvalue per sh¥
0.06
0.06
0.07
0.08
0.08
0.09
0.09
0.10
0.10
0.12
0.04
8.37%
9.42%
—
0.02
FCF per share¥
0.08
0.08
0.10
0.10
0.12
0.12
0.15
0.16
0.20
0.22
0.05
12.47%
11.63%
—
0.02
Dividend per sh¥
0.08
0.09
0.09
0.10
0.11
0.10
0.10
0.10
0.09
0.10
0.01
(0.18%)
3.42%
—
13.34
Div yield (avg)%
14.05
16.57
18.46
20.67
18.00
19.45
20.46
21.96
19.05
17.12
28.37
19.45
18.75
16
16.60
Payout ratio%
2.87
4.96
3.14
5.52
6.77
8.22
7.93
9.43
10.08
10.84
21.40
9.43
7.35
40
2.752
Shares (diluted)B
2.938
2.856
3.171
2.831
2.723
2.492
2.383
2.282
2.177
2.070
2.743
(5.34%)
(4.18%)
46
20.65
Buyback yield%
27.92
28.82
30.56
29.45
27.08
27.46
27.86
27.45
25.26
24.92
11.90
27.45
27.66
42
1.751
D/E ratiox
1.193
1.220
1.294
1.408
1.449
1.437
1.437
1.622
1.798
2.031
0.918
1.622
1.437
17
28.54
Enterprise value¥M
93.20
92.83
99.22
89.94
93.10
92.69
88.51
81.78
84.89
83.55
193.4
(2.14%)
(1.43%)
55
339.1
LT debt¥M
66.89
63.43
67.46
75.46
79.88
74.81
76.70
83.77
83.39
80.53
19.70
0.16%
2.27%
17
Revenue
¥477.6M
5.42%
1.00×
Cost of revenue
¥284.7M
5.32%
0.99×
Operating expenses
¥107.5M
5.55%
1.01×
Goodwill & intangibles
17.71%