78.44
Revenue¥M
163.5
178.7
189.7
200.7
217.3
231.1
248.9
272.0
287.3
310.7
83.32
7.42%
7.46%
59
2.28
Revenue growth%
30.93
31.96
29.98
31.59
29.65
28.10
31.04
31.74
31.74
28.79
29.18
31.04
30.99
69
14.62
Gross margin%
19.98
18.20
21.05
20.85
22.02
21.08
21.77
24.38
23.57
22.22
14.60
22.22
21.43
18
8.73
Operating margin%
23.78
25.95
24.52
25.37
26.19
28.89
26.97
24.63
23.61
21.17
2.00
24.63
25.00
51
7.66
Net margin%
7.38
9.80
10.99
13.19
13.23
12.82
10.36
13.11
13.17
13.13
3.17
13.11
12.96
76
37.78
P/E ratio (avg)x
18.05
17.62
17.71
19.08
19.58
18.45
20.16
22.41
23.21
22.10
8.885
22.10
19.33
86
30.22
EV/EBITx
47.48
45.91
44.77
41.28
38.86
35.37
33.95
31.45
29.78
27.69
31.58
31.45
37.11
34
16.48
FCF yield (avg)%
31.84
34.52
36.02
37.24
39.87
38.53
40.05
42.50
43.56
45.40
6.44
42.50
39.20
58
27.01
FCF margin%
8.10
6.31
4.81
1.96
3.06
5.50
5.34
6.33
8.71
8.43
14.17
6.33
5.91
72
1.030
FCF / Net incomex
1.548
1.482
1.397
1.362
1.444
1.510
1.597
1.666
1.524
1.528
0.491
1.528
1.517
49
21.61
ROIC%
10.53
12.69
14.65
13.19
11.15
9.69
9.14
11.07
13.06
14.04
20.23
11.07
11.92
60
7.62
Return on equity%
6.43
6.18
5.43
8.37
6.87
8.61
9.51
9.80
12.17
9.48
22.13
9.51
8.49
27
18.72
Return on assets%
15.62
18.26
17.87
19.30
18.19
20.85
19.32
16.59
15.53
14.73
10.00
16.59
18.03
82
0.02
EPS¥
0.06
0.06
0.07
0.07
0.08
0.07
0.07
0.07
0.06
0.06
0.02
(3.82%)
0.27%
—
27.44
EPS growth%
11.42
11.77
11.57
14.54
11.88
14.46
12.27
14.80
17.62
15.38
7.31
14.80
13.36
85
0.05
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(2.24%)
(0.44%)
—
0.05
FCF per share¥
0.09
0.10
0.11
0.12
0.11
0.11
0.12
0.12
0.13
0.15
0.03
5.10%
7.10%
—
0.04
Dividend per sh¥
0.07
0.08
0.07
0.08
0.08
0.09
0.09
0.10
0.11
0.13
0.02
9.27%
7.68%
—
20.74
Div yield (avg)%
22.63
22.22
24.60
23.70
24.79
27.59
24.96
26.54
23.57
24.28
12.64
24.96
24.44
84
23.33
Payout ratio%
13.87
15.75
15.02
13.59
15.52
14.94
16.37
13.64
14.45
16.92
8.97
14.94
14.98
60
2.543
Shares (diluted)B
1.734
1.641
1.777
1.896
1.766
1.498
1.281
1.118
0.994
0.936
2.443
(11.92%)
(6.97%)
74
11.63
Buyback yield%
11.32
10.96
13.54
15.60
18.04
20.05
20.94
18.37
16.73
14.87
10.27
18.37
16.16
75
0.116
D/E ratiox
0.720
0.841
0.856
0.946
1.093
1.097
1.231
1.484
1.732
1.780
0.985
1.484
1.095
7
61.44
Enterprise value¥M
199.2
197.1
211.7
234.9
249.2
261.2
281.7
261.9
242.4
266.1
22.62
1.32%
4.18%
14
140.0
LT debt¥M
102.4
108.8
113.5
109.8
113.3
109.6
121.9
139.6
128.2
140.1
91.02
4.34%
3.69%
62
Revenue
¥310.7M
7.46%
1.00×
Cost of revenue
¥171.3M
7.67%
1.02×
Operating expenses
¥64.44M
7.26%
0.98×
Goodwill & intangibles
20.94%