33.40
Revenue¥M
324.1
335.2
355.9
363.5
384.4
401.0
427.5
441.2
455.8
467.7
34.94
4.00%
4.43%
71
17.10
Revenue growth%
9.83
8.72
7.87
9.36
10.06
10.66
13.22
15.43
15.10
12.82
16.29
13.22
10.36
16
6.44
Gross margin%
0.83
0.40
0.72
0.40
0.40
0.40
0.40
0.40
0.40
0.85
7.47
0.40
0.40
62
18.75
Operating margin%
12.37
11.79
11.06
11.21
9.66
7.80
5.69
8.04
10.12
9.52
18.80
8.04
9.89
67
28.80
Net margin%
18.73
16.23
17.71
16.50
19.34
17.89
15.97
18.72
17.05
16.63
12.16
17.05
17.38
67
21.74
P/E ratio (avg)x
7.682
8.001
7.860
8.938
9.345
9.828
9.793
10.08
10.09
9.423
18.60
9.828
9.384
61
6.487
EV/EBITx
16.59
15.68
17.59
18.53
19.11
18.04
16.62
16.89
16.49
16.18
34.64
16.62
16.75
61
4.94
FCF yield (avg)%
24.60
23.34
21.66
19.30
18.70
18.80
18.80
17.91
19.42
20.14
4.24
18.80
19.36
34
24.17
FCF margin%
27.03
24.64
22.14
21.62
20.00
20.59
21.77
23.84
24.33
24.23
11.92
23.84
22.99
74
0.583
FCF / Net incomex
2.573
2.757
2.973
3.264
3.418
3.508
3.866
4.563
4.905
5.249
0.174
4.563
3.463
6
2.07
ROIC%
28.98
26.35
27.52
25.59
27.18
25.35
27.79
26.31
27.08
25.63
19.41
26.31
26.72
83
27.24
Return on equity%
24.10
23.97
26.11
27.28
28.51
27.61
29.46
29.42
29.94
29.05
18.66
29.42
28.06
15
14.23
Return on assets%
21.85
22.76
21.72
19.29
17.07
16.21
14.57
16.70
18.63
19.60
4.50
16.70
18.96
23
0.10
EPS¥
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.08
0.08
0.11
(2.80%)
(1.30%)
—
18.95
EPS growth%
23.72
24.04
25.44
26.69
28.63
26.45
23.47
20.91
22.25
23.01
5.92
23.01
23.88
94
0.04
Bookvalue per sh¥
0.05
0.06
0.06
0.06
0.06
0.07
0.08
0.09
0.09
0.10
0.04
10.25%
9.34%
—
0.10
FCF per share¥
0.13
0.13
0.14
0.13
0.15
0.15
0.17
0.18
0.20
0.19
0.14
5.87%
3.11%
—
0.10
Dividend per sh¥
0.14
0.14
0.14
0.13
0.15
0.15
0.17
0.18
0.21
0.21
0.14
6.74%
4.69%
—
18.53
Div yield (avg)%
17.53
15.89
16.58
19.30
21.05
20.99
21.43
18.98
16.18
16.49
11.92
18.98
18.26
66
3.55
Payout ratio%
0.40
0.69
0.85
0.40
0.95
1.27
0.40
2.81
1.66
3.10
10.07
1.66
0.90
82
1.621
Shares (diluted)B
1.988
2.271
2.553
2.645
2.878
3.188
3.396
3.306
3.356
3.430
1.670
3.57%
5.75%
34
29.55
Buyback yield%
16.39
17.90
20.39
20.59
18.81
20.50
23.08
23.56
25.82
23.02
9.49
23.08
20.55
28
1.602
D/E ratiox
1.421
1.636
1.552
1.731
1.968
2.005
2.272
2.208
2.424
2.399
0.187
2.272
1.987
32
141.0
Enterprise value¥M
153.5
155.3
170.3
177.1
174.8
181.5
159.5
161.2
149.1
164.5
110.8
(1.21%)
1.28%
84
372.0
LT debt¥M
183.8
191.5
220.9
210.8
203.5
230.7
254.9
261.5
299.6
321.1
144.7
9.55%
7.41%
87
Revenue
¥467.7M
4.43%
1.00×
Cost of revenue
¥273.4M
4.35%
0.99×
Operating expenses
¥99.15M
4.20%
0.98×
Goodwill & intangibles
16.11%