103.7
Revenue¥M
102.0
105.5
112.8
121.1
126.1
129.5
136.0
144.5
151.3
159.7
114.1
4.84%
5.23%
9
11.39
Revenue growth%
34.41
35.72
33.41
31.36
32.80
29.98
27.17
28.50
26.26
24.90
8.35
27.17
30.67
57
11.30
Gross margin%
15.87
15.91
17.10
19.63
19.72
22.12
24.66
26.82
26.24
25.27
7.66
25.27
20.92
66
18.20
Operating margin%
8.64
5.65
3.62
2.71
4.54
5.57
4.35
3.99
4.03
1.93
29.56
4.03
4.19
57
29.87
Net margin%
16.33
14.21
16.53
13.57
15.74
17.02
14.89
13.38
14.70
16.16
16.21
14.89
15.31
62
22.54
P/E ratio (avg)x
28.53
29.62
30.99
33.91
37.16
41.10
39.29
36.73
33.66
30.16
12.27
36.73
33.78
68
29.84
EV/EBITx
29.27
26.99
29.71
28.51
31.34
28.21
29.46
26.09
27.11
26.39
36.31
27.11
28.36
61
15.17
FCF yield (avg)%
20.26
22.16
23.91
26.87
27.73
26.49
28.76
27.52
27.21
28.58
22.78
27.52
27.04
92
25.73
FCF margin%
1.87
0.53
1.65
2.20
1.18
2.37
1.50
0.40
0.40
0.40
21.51
0.40
1.34
51
0.324
FCF / Net incomex
0.808
0.820
0.892
0.834
0.811
0.867
0.932
0.872
0.950
0.888
0.130
0.888
0.870
31
4.01
ROIC%
0.40
2.13
0.40
0.40
0.40
0.40
2.49
3.40
5.94
4.15
18.24
3.40
1.27
84
12.79
Return on equity%
8.69
9.11
9.04
7.25
9.25
9.20
11.18
13.62
15.00
16.28
26.32
13.62
9.23
42
8.01
Return on assets%
24.20
25.03
23.23
24.06
26.86
24.43
21.89
21.65
20.34
22.55
5.71
21.89
23.65
40
0.05
EPS¥
0.13
0.12
0.13
0.13
0.13
0.14
0.15
0.15
0.17
0.17
0.05
6.06%
2.94%
—
15.02
EPS growth%
18.28
16.17
13.57
15.54
12.80
11.83
9.10
11.41
10.67
10.83
9.33
10.83
12.31
56
0.11
Bookvalue per sh¥
0.11
0.13
0.14
0.14
0.15
0.15
0.18
0.18
0.18
0.20
0.05
5.41%
6.27%
—
0.04
FCF per share¥
0.10
0.11
0.12
0.12
0.13
0.14
0.15
0.14
0.14
0.16
0.02
3.49%
6.18%
—
0.03
Dividend per sh¥
0.06
0.07
0.06
0.07
0.07
0.08
0.08
0.09
0.10
0.11
0.11
8.00%
6.38%
—
28.78
Div yield (avg)%
28.36
31.28
33.46
31.37
32.32
29.69
31.16
32.14
31.49
33.06
21.71
31.49
31.43
22
3.60
Payout ratio%
14.99
15.96
13.03
11.78
13.46
16.33
16.32
14.79
14.96
14.33
14.64
14.96
14.88
43
0.748
Shares (diluted)B
0.898
0.928
1.018
1.124
1.288
1.398
1.505
1.723
1.899
1.961
0.760
8.78%
8.00%
76
19.03
Buyback yield%
24.79
23.77
26.41
25.22
27.45
27.42
29.61
31.14
29.29
27.56
6.02
29.29
27.44
34
0.385
D/E ratiox
0.359
0.319
0.333
0.365
0.357
0.386
0.410
0.395
0.378
0.357
1.597
0.386
0.362
34
77.26
Enterprise value¥M
28.41
27.11
25.58
24.99
24.30
25.20
21.97
22.02
20.72
17.92
8.961
(5.92%)
(4.39%)
59
19.90
LT debt¥M
90.96
86.55
87.18
84.84
91.31
96.80
107.9
101.3
104.0
105.3
54.98
2.89%
0.72%
47
Revenue
¥159.7M
5.23%
1.00×
Cost of revenue
¥104.0M
5.44%
1.02×
Operating expenses
¥28.47M
5.49%
1.02×
Cash and investments
16.21%
Goodwill & intangibles
14.58%