149.1
Revenue¥M
228.1
245.0
261.8
276.8
288.9
314.0
343.0
368.4
393.7
414.1
154.5
7.46%
7.00%
43
6.77
Revenue growth%
15.82
13.68
14.83
15.84
16.03
17.79
15.06
17.49
19.69
19.91
24.25
17.79
15.93
16
17.01
Gross margin%
0.40
2.45
5.45
7.64
6.26
8.34
6.18
8.01
8.48
6.71
27.10
8.01
6.49
94
8.23
Operating margin%
8.36
8.16
9.10
9.44
10.25
10.13
9.14
6.56
6.34
7.36
11.31
7.36
8.73
35
2.50
Net margin%
6.00
8.47
5.57
8.32
5.96
7.58
10.41
9.21
7.00
4.48
27.32
7.58
7.29
34
10.14
P/E ratio (avg)x
13.87
15.84
17.51
18.52
17.77
20.34
21.96
22.14
22.05
23.32
10.30
22.05
19.43
25
34.82
EV/EBITx
18.21
19.39
19.72
19.05
19.26
20.89
21.84
20.26
21.67
19.68
8.861
20.89
19.70
68
6.88
FCF yield (avg)%
28.98
27.68
29.07
27.62
26.15
23.71
22.61
19.83
17.00
19.41
17.92
19.83
24.93
85
4.49
FCF margin%
3.26
0.82
0.40
0.40
1.41
2.98
1.48
3.40
1.86
0.40
21.23
1.86
1.44
17
1.497
FCF / Net incomex
1.619
1.694
1.705
1.799
1.841
1.837
2.000
2.093
1.996
2.130
0.833
2.000
1.839
38
9.38
ROIC%
2.59
4.40
1.88
2.01
0.40
3.17
2.52
5.30
4.97
4.41
11.75
4.41
2.88
86
4.96
Return on equity%
12.11
12.65
10.68
12.49
11.17
13.81
11.33
10.85
11.19
13.41
21.06
11.33
11.72
80
5.57
Return on assets%
7.19
7.47
5.71
6.16
5.02
3.18
4.85
3.73
2.63
1.89
28.09
3.18
4.94
30
0.09
EPS¥
0.07
0.07
0.07
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.10
1.61%
0.55%
—
3.29
EPS growth%
20.46
23.39
20.72
22.18
22.29
21.25
22.44
24.41
21.82
22.89
4.20
22.44
22.24
95
0.09
Bookvalue per sh¥
0.05
0.04
0.04
0.04
0.03
0.04
0.03
0.03
0.03
0.03
0.07
(5.57%)
(7.34%)
—
0.02
FCF per share¥
0.18
0.18
0.20
0.20
0.23
0.23
0.22
0.25
0.24
0.23
0.11
0.36%
2.84%
—
0.05
Dividend per sh¥
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.11
5.53%
2.12%
—
25.06
Div yield (avg)%
21.70
22.42
20.59
19.85
21.87
20.22
22.31
21.25
19.71
19.54
19.13
20.22
20.92
58
22.46
Payout ratio%
25.14
28.04
29.47
28.25
31.04
29.14
27.47
26.89
29.78
30.42
15.96
29.14
28.69
56
1.723
Shares (diluted)B
3.258
3.602
3.654
4.235
4.352
4.549
4.708
5.291
6.230
7.172
1.807
10.51%
10.05%
55
11.95
Buyback yield%
13.02
11.51
11.54
9.11
8.01
5.35
7.81
10.09
11.25
9.42
12.17
9.42
9.75
13
0.382
D/E ratiox
2.136
2.222
2.087
2.213
2.190
2.341
2.410
2.428
2.480
2.481
1.043
2.428
2.281
8
283.7
Enterprise value¥M
95.16
108.3
120.5
130.0
144.1
167.4
172.7
200.1
209.0
233.1
219.0
10.10%
9.12%
58
283.5
LT debt¥M
183.8
196.9
181.0
167.2
159.8
145.1
143.8
132.9
144.0
154.8
229.2
(0.63%)
(1.51%)
60
Revenue
¥414.1M
7.00%
1.00×
Cost of revenue
¥266.9M
6.96%
1.00×
Operating expenses
¥56.59M
7.14%
1.01×
Goodwill & intangibles
13.30%