365.6
Revenue¥M
694.9
715.4
746.7
761.7
786.0
830.6
857.4
904.1
952.4
979.4
395.0
4.50%
4.07%
47
4.71
Revenue growth%
24.81
24.61
23.55
21.73
22.63
23.73
20.95
23.01
25.08
23.82
13.25
23.73
23.64
39
22.62
Gross margin%
4.41
2.92
4.51
7.42
4.87
5.84
3.48
5.68
5.65
4.46
3.03
5.65
4.69
53
25.40
Operating margin%
26.96
27.42
25.45
24.39
23.38
22.31
22.26
24.73
23.38
25.03
2.81
23.38
24.56
64
6.63
Net margin%
25.92
25.39
24.92
26.99
24.07
22.87
25.03
25.81
23.90
25.29
29.15
25.03
25.16
63
24.87
P/E ratio (avg)x
10.19
9.880
10.54
10.31
9.421
10.20
10.29
9.317
9.639
10.07
12.85
10.07
10.13
12
35.40
EV/EBITx
46.01
42.37
40.71
36.62
37.95
42.03
38.36
42.58
43.49
40.94
10.89
42.03
41.48
84
18.34
FCF yield (avg)%
22.55
24.12
23.86
26.61
29.05
26.10
25.28
27.35
27.67
28.13
16.57
27.35
26.36
24
2.37
FCF margin%
0.40
2.09
3.95
1.56
3.97
6.04
7.27
6.64
4.48
2.00
10.55
6.04
3.96
81
0.609
FCF / Net incomex
0.513
0.539
0.567
0.507
0.463
0.444
0.442
0.433
0.465
0.442
1.166
0.442
0.464
21
23.51
ROIC%
15.98
15.30
18.24
17.49
15.78
16.40
16.36
15.35
12.91
13.26
18.06
15.35
15.88
27
21.33
Return on equity%
6.54
8.40
7.59
10.21
9.20
11.90
12.59
12.68
15.26
17.99
24.50
12.68
11.06
76
21.47
Return on assets%
10.94
11.32
11.09
13.41
16.38
17.42
18.07
18.36
16.80
19.72
18.87
18.07
16.59
71
0.06
EPS¥
0.10
0.11
0.11
0.13
0.13
0.14
0.14
0.14
0.16
0.15
0.07
2.40%
5.09%
—
4.77
EPS growth%
6.20
5.87
8.40
6.39
4.61
2.37
1.75
4.75
3.12
1.53
4.64
2.37
4.68
29
0.08
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.02
0.06
(1.59%)
(4.34%)
—
0.02
FCF per share¥
0.09
0.09
0.10
0.10
0.11
0.12
0.11
0.10
0.10
0.10
0.06
(0.87%)
2.40%
—
0.04
Dividend per sh¥
0.10
0.11
0.12
0.12
0.12
0.12
0.13
0.13
0.12
0.14
0.03
3.34%
4.81%
—
4.55
Div yield (avg)%
25.88
24.14
26.72
28.32
28.37
29.48
28.78
26.78
27.55
27.61
29.66
27.61
27.58
59
9.40
Payout ratio%
17.34
16.21
15.71
15.49
13.95
16.52
15.90
13.84
14.60
13.35
23.20
14.60
15.60
75
2.954
Shares (diluted)B
2.821
2.729
2.948
3.217
2.956
3.012
3.205
3.120
3.268
3.513
2.939
3.52%
1.27%
8
15.38
Buyback yield%
25.47
22.69
20.95
21.39
19.51
17.08
18.36
17.95
18.82
16.93
5.52
17.95
19.17
91
0.738
D/E ratiox
1.484
1.614
1.837
1.783
1.728
1.700
1.726
1.882
1.815
1.738
1.472
1.738
1.733
45
390.5
Enterprise value¥M
556.8
542.8
545.0
594.6
579.5
573.4
565.8
569.1
609.7
623.2
571.8
1.46%
2.43%
89
260.3
LT debt¥M
348.5
357.3
340.7
353.9
339.7
318.5
326.9
294.3
263.8
229.4
424.0
(7.55%)
(3.69%)
83
Revenue
¥979.4M
4.07%
1.00×
Cost of revenue
¥552.0M
3.86%
0.98×
Operating expenses
¥145.0M
5.31%
1.12×
Goodwill & intangibles
19.74%