67.76
Revenue¥M
93.67
99.65
108.0
114.4
121.3
129.7
139.3
149.2
163.2
178.9
75.40
8.08%
7.43%
71
25.55
Revenue growth%
9.53
11.42
10.27
9.05
7.36
6.38
4.67
2.93
3.56
5.54
4.49
4.67
6.87
70
18.57
Gross margin%
20.49
23.26
23.96
23.76
26.39
28.64
28.71
30.29
32.95
35.00
22.25
30.29
27.51
31
25.75
Operating margin%
26.19
27.34
29.35
32.10
31.55
29.53
26.57
26.30
24.95
22.56
12.62
26.30
26.95
44
8.29
Net margin%
25.66
22.94
21.94
22.97
23.25
25.21
23.31
22.63
22.56
23.30
26.94
23.30
23.11
40
6.471
P/E ratio (avg)x
25.47
29.43
34.34
34.92
37.74
39.32
43.67
42.73
45.35
50.54
28.52
43.67
38.53
57
18.04
EV/EBITx
27.29
26.81
26.72
25.03
26.32
25.72
27.12
27.71
30.11
28.58
6.652
27.71
26.96
12
7.51
FCF yield (avg)%
14.10
12.10
11.67
9.83
9.77
9.90
7.39
8.50
10.21
11.39
22.82
9.90
10.05
78
15.24
FCF margin%
10.69
9.95
8.45
6.72
3.83
1.97
1.88
0.40
1.72
1.47
25.58
1.72
2.90
92
1.208
FCF / Net incomex
0.273
0.263
0.281
0.306
0.362
0.406
0.417
0.424
0.420
0.410
0.335
0.417
0.384
93
12.54
ROIC%
27.26
26.17
27.88
30.71
31.29
31.30
29.65
32.25
29.40
31.10
24.59
31.10
30.18
87
2.34
Return on equity%
31.49
29.99
31.37
30.94
30.89
31.88
32.85
30.91
33.52
34.48
12.31
32.85
31.43
39
15.17
Return on assets%
1.36
2.68
3.04
0.40
1.53
0.40
0.40
3.26
0.59
0.40
3.15
0.40
0.97
43
0.03
EPS¥
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.04
10.52%
9.66%
—
13.05
EPS growth%
4.94
3.78
3.08
5.33
5.33
6.65
7.14
4.90
4.49
7.22
29.92
6.65
5.14
47
0.02
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
2.28%
2.20%
—
0.03
FCF per share¥
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.03
4.93%
3.37%
—
0.02
Dividend per sh¥
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.03
3.87%
6.25%
—
22.05
Div yield (avg)%
26.53
26.44
26.00
23.40
20.68
19.23
18.47
20.50
23.46
24.46
11.03
20.50
23.43
21
27.40
Payout ratio%
0.40
0.40
0.40
0.53
1.92
0.40
1.18
1.63
1.31
3.52
26.80
1.31
0.85
23
6.123
Shares (diluted)B
5.002
5.224
5.499
5.221
5.464
5.030
5.123
4.664
4.755
4.512
5.870
(3.76%)
(2.14%)
92
6.73
Buyback yield%
21.22
21.33
20.28
19.28
17.73
19.07
16.14
15.96
15.92
13.55
20.38
15.96
18.40
94
1.502
D/E ratiox
0.321
0.328
0.304
0.268
0.241
0.266
0.291
0.308
0.295
0.308
1.071
0.295
0.300
92
239.3
Enterprise value¥M
85.31
96.08
87.54
98.13
109.4
104.2
107.4
98.76
109.7
122.0
23.24
2.21%
3.07%
77
21.90
LT debt¥M
114.2
124.6
116.4
122.7
127.2
124.2
118.6
116.8
114.2
107.7
174.1
(3.28%)
(2.02%)
56
Revenue
¥178.9M
7.43%
1.00×
Cost of revenue
¥125.2M
7.43%
1.00×
Operating expenses
¥25.32M
7.59%
1.01×
Goodwill & intangibles
18.91%
Property and equipment
16.93%