217.7
Revenue¥M
138.8
151.1
158.0
172.3
186.7
197.2
213.1
229.3
250.1
269.1
243.1
7.59%
7.73%
64
3.64
Revenue growth%
19.61
18.35
19.91
20.66
20.71
18.55
18.80
21.04
18.40
16.07
15.09
18.55
19.20
55
6.40
Gross margin%
6.48
7.24
8.10
6.69
7.91
9.69
10.66
11.74
9.16
6.30
29.95
9.69
8.01
22
27.65
Operating margin%
11.31
13.90
16.21
14.48
16.30
14.71
12.86
13.96
13.36
15.56
12.42
13.96
14.22
65
14.60
Net margin%
11.86
10.25
10.96
10.46
12.58
13.61
12.56
11.08
12.57
10.26
22.96
12.56
11.47
70
28.75
P/E ratio (avg)x
14.84
15.08
16.45
15.48
16.99
16.00
16.63
16.38
16.78
16.80
12.69
16.63
16.42
82
19.23
EV/EBITx
37.41
33.12
29.81
27.58
30.38
32.49
32.17
29.10
26.18
23.32
18.93
29.10
30.09
10
21.48
FCF yield (avg)%
12.93
10.37
8.10
5.27
6.42
8.89
10.58
10.63
9.49
7.00
21.36
9.49
9.19
18
19.91
FCF margin%
7.76
6.22
9.13
8.76
7.28
5.87
8.01
8.51
10.02
12.68
7.78
8.51
8.26
94
0.957
FCF / Net incomex
2.733
2.818
3.197
3.460
3.316
3.302
3.570
3.574
3.392
3.671
1.293
3.570
3.354
14
8.63
ROIC%
7.40
7.03
6.59
6.92
9.33
10.08
8.30
7.17
5.47
5.42
18.41
7.17
7.10
58
6.92
Return on equity%
25.02
24.77
23.45
23.61
22.50
20.37
23.16
24.12
26.85
28.73
15.52
24.12
23.87
11
29.54
Return on assets%
22.31
22.30
24.90
25.54
26.94
25.70
28.47
25.68
25.34
25.00
14.72
25.68
25.44
79
0.21
EPS¥
0.20
0.18
0.16
0.15
0.14
0.14
0.13
0.13
0.12
0.11
0.22
(3.41%)
(6.82%)
—
19.03
EPS growth%
18.16
20.37
18.27
18.32
16.54
14.84
13.75
12.79
14.62
13.58
4.46
13.75
15.69
30
0.36
Bookvalue per sh¥
0.19
0.19
0.21
0.23
0.22
0.23
0.23
0.23
0.24
0.22
0.34
0.14%
1.89%
—
0.25
FCF per share¥
0.55
0.62
0.75
0.90
0.95
0.95
1.00
1.02
1.04
1.09
0.31
2.88%
8.54%
—
0.05
Dividend per sh¥
0.12
0.13
0.13
0.12
0.11
0.11
0.11
0.10
0.10
0.10
0.28
(2.89%)
(2.81%)
—
10.51
Div yield (avg)%
17.52
19.64
20.60
19.67
21.87
20.18
18.24
16.04
15.86
15.43
7.49
16.04
18.94
30
3.82
Payout ratio%
16.21
14.85
15.81
14.78
12.31
15.14
14.88
15.00
16.26
15.29
29.64
15.14
15.07
66
0.589
Shares (diluted)B
0.778
0.869
0.920
1.002
1.125
1.242
1.218
1.308
1.531
1.750
0.614
9.24%
8.34%
73
4.33
Buyback yield%
4.60
2.05
0.40
0.40
0.40
2.75
1.41
1.88
0.40
2.71
17.77
1.88
1.65
67
1.386
D/E ratiox
1.310
1.365
1.449
1.389
1.524
1.472
1.653
1.719
1.833
1.902
1.276
1.719
1.498
15
285.3
Enterprise value¥M
250.5
225.6
233.2
203.3
209.2
195.3
211.6
215.6
235.0
254.5
110.7
4.00%
(0.90%)
72
288.7
LT debt¥M
242.8
241.3
237.9
281.5
322.3
336.2
378.7
440.7
489.5
512.2
291.5
9.70%
7.72%
34
Revenue
¥269.1M
7.73%
1.00×
Cost of revenue
¥152.7M
7.85%
1.01×
Operating expenses
¥45.59M
7.14%
0.95×
Cash and investments
19.05%
Property and equipment
16.32%
Goodwill & intangibles
14.20%