129.8
Revenue¥M
296.9
323.4
352.3
384.6
410.7
445.4
490.4
542.5
589.6
639.7
142.3
9.27%
9.04%
8
19.01
Revenue growth%
22.01
23.62
26.57
27.89
30.20
32.67
32.00
32.20
33.08
34.55
17.10
32.67
31.10
43
22.34
Gross margin%
19.32
20.55
17.69
16.12
15.76
13.27
14.33
14.27
16.17
18.46
11.28
14.33
16.15
21
2.53
Operating margin%
3.43
3.76
3.71
6.39
5.43
6.77
5.09
6.10
8.27
5.74
24.18
6.10
5.59
7
3.03
Net margin%
8.86
7.57
10.40
11.23
13.49
11.96
10.15
8.92
7.51
9.38
6.43
9.38
9.77
49
27.88
P/E ratio (avg)x
14.58
15.02
13.25
12.33
11.27
11.14
11.82
12.69
12.26
11.99
32.75
11.99
12.30
22
24.07
EV/EBITx
47.16
53.34
58.96
56.64
55.35
61.04
61.12
65.76
67.35
76.42
20.05
65.76
60.00
92
2.12
FCF yield (avg)%
19.70
19.15
20.00
22.14
21.74
21.19
20.55
20.54
21.30
19.62
18.79
20.55
20.54
19
25.03
FCF margin%
3.83
6.18
6.10
5.63
4.73
2.24
0.40
0.40
1.18
3.87
4.21
1.18
3.85
37
0.515
FCF / Net incomex
0.089
0.090
0.099
0.103
0.095
0.091
0.098
0.088
0.087
0.076
1.677
0.088
0.091
41
25.83
ROIC%
2.98
4.24
5.47
5.10
2.39
4.17
3.96
2.20
4.11
6.49
6.29
4.11
4.14
59
14.14
Return on equity%
22.72
23.74
25.46
27.51
27.05
24.77
24.83
26.02
25.46
27.51
9.41
25.46
25.46
91
19.79
Return on assets%
11.55
12.76
12.73
15.06
16.74
19.21
20.00
17.77
15.14
13.80
7.70
17.77
15.10
71
0.29
EPS¥
0.29
0.28
0.26
0.28
0.30
0.28
0.29
0.29
0.30
0.27
0.31
(1.79%)
(1.90%)
—
22.41
EPS growth%
19.86
17.02
16.42
18.10
19.54
20.41
20.88
19.44
20.67
18.07
15.72
20.41
19.49
50
0.32
Bookvalue per sh¥
0.20
0.18
0.19
0.21
0.22
0.24
0.25
0.25
0.28
0.26
0.07
3.38%
3.59%
—
0.21
FCF per share¥
0.22
0.22
0.23
0.23
0.25
0.22
0.24
0.26
0.26
0.25
0.25
0.17%
2.07%
—
0.09
Dividend per sh¥
0.16
0.17
0.16
0.15
0.15
0.16
0.17
0.20
0.19
0.18
0.30
4.07%
1.74%
—
19.25
Div yield (avg)%
6.02
3.74
4.66
5.46
7.34
8.92
7.28
9.92
9.09
11.42
20.86
9.09
7.31
93
25.85
Payout ratio%
11.20
8.77
7.22
7.94
5.60
4.70
7.01
10.00
12.89
15.55
14.59
10.00
8.35
37
1.314
Shares (diluted)B
1.559
1.560
1.640
1.511
1.404
1.607
1.797
1.896
1.983
2.100
1.268
8.38%
3.95%
42
3.16
Buyback yield%
25.76
24.36
24.55
23.33
25.91
25.52
24.67
21.91
19.61
21.42
27.54
21.91
24.45
73
1.635
D/E ratiox
1.042
1.140
1.151
1.298
1.314
1.494
1.523
1.806
2.031
2.131
0.659
1.806
1.404
36
159.7
Enterprise value¥M
465.1
508.5
504.4
534.3
526.7
575.2
544.5
515.2
595.6
665.4
548.7
4.79%
4.91%
51
0.287
LT debt¥B
0.827
0.909
0.851
0.981
1.038
1.097
1.248
1.171
1.345
1.495
0.339
7.57%
7.34%
35
Revenue
¥639.7M
9.04%
1.00×
Cost of revenue
¥442.1M
9.15%
1.01×
Operating expenses
¥102.0M
8.92%
0.99×
Cash and investments
21.04%