27.20
Revenue¥M
257.8
264.1
266.9
268.6
276.0
281.2
289.6
293.2
308.4
324.1
30.40
3.26%
2.67%
17
14.71
Revenue growth%
26.78
27.90
30.84
33.28
31.32
33.51
32.83
34.37
32.17
34.13
22.90
33.51
32.50
18
11.53
Gross margin%
18.90
21.70
24.58
23.34
23.67
21.29
21.45
21.75
23.82
25.42
11.90
21.75
22.55
21
23.46
Operating margin%
23.73
25.64
22.68
25.11
24.03
26.65
29.33
26.90
29.50
29.67
8.69
29.33
26.14
78
13.63
Net margin%
22.90
24.52
25.18
27.58
29.54
30.02
29.20
27.01
29.59
31.22
17.18
29.59
28.39
33
23.79
P/E ratio (avg)x
7.729
7.853
8.172
8.259
9.041
9.221
9.544
10.46
11.37
11.69
18.73
10.46
9.131
77
29.12
EV/EBITx
52.79
56.88
57.24
64.36
61.55
59.90
63.83
64.98
71.75
77.67
29.39
64.98
62.69
32
5.05
FCF yield (avg)%
10.11
11.41
8.81
10.63
9.03
8.12
9.41
9.82
8.45
8.83
9.23
8.83
9.22
84
20.02
FCF margin%
24.97
24.04
24.82
25.56
24.45
21.84
21.29
23.25
25.08
25.88
22.56
23.25
24.63
27
0.811
FCF / Net incomex
2.535
2.418
2.722
2.632
2.959
2.721
2.820
3.036
3.482
3.408
0.824
3.036
2.771
22
4.03
ROIC%
9.16
10.34
11.74
10.56
11.00
11.27
9.59
8.54
11.01
8.30
6.77
9.59
10.45
31
13.67
Return on equity%
7.62
5.57
6.05
4.07
6.27
3.82
5.94
3.98
4.62
5.81
26.05
4.62
5.69
44
10.01
Return on assets%
9.56
8.94
7.11
4.96
6.00
7.94
8.11
7.47
9.11
7.30
12.06
7.94
7.70
68
0.24
EPS¥
0.16
0.16
0.17
0.17
0.16
0.16
0.18
0.19
0.19
0.22
0.25
6.13%
2.90%
—
9.54
EPS growth%
1.91
3.21
2.50
5.18
6.36
3.67
2.39
2.32
2.03
3.27
15.78
2.39
2.85
65
0.14
Bookvalue per sh¥
0.22
0.22
0.25
0.24
0.26
0.26
0.25
0.27
0.25
0.26
0.12
0.49%
2.66%
—
0.22
FCF per share¥
0.07
0.08
0.09
0.08
0.08
0.09
0.09
0.11
0.10
0.11
0.09
6.08%
4.07%
—
0.18
Dividend per sh¥
0.08
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.08
0.11
(0.21%)
(0.65%)
—
24.03
Div yield (avg)%
23.29
23.50
24.94
25.62
23.52
21.60
20.17
19.18
20.52
23.23
25.27
20.52
23.26
47
25.47
Payout ratio%
24.39
25.60
25.02
25.25
24.40
27.29
28.02
27.80
27.67
27.92
24.91
27.80
26.44
57
1.051
Shares (diluted)B
1.586
1.617
1.579
1.664
1.968
1.951
1.953
1.969
2.131
2.182
1.055
2.08%
4.12%
81
29.87
Buyback yield%
11.61
11.99
11.99
10.33
9.24
7.12
4.49
6.06
6.43
5.44
14.40
6.06
8.18
11
0.638
D/E ratiox
1.728
1.891
1.991
1.894
2.109
1.993
2.260
2.182
2.232
2.107
1.575
2.182
2.050
81
233.7
Enterprise value¥M
280.0
259.7
294.0
303.8
324.6
343.3
360.7
326.2
302.3
314.7
192.8
(0.62%)
1.28%
72
119.2
LT debt¥M
434.4
463.4
469.4
484.8
541.4
537.2
562.0
608.0
594.3
591.8
78.52
1.80%
3.27%
16
Revenue
¥324.1M
2.67%
1.00×
Cost of revenue
¥182.1M
2.66%
1.00×
Operating expenses
¥67.98M
2.23%
0.96×
Goodwill & intangibles
21.91%