85.77
Revenue¥M
142.3
147.6
152.4
162.7
168.4
179.3
184.6
189.4
196.0
90.34
95.56
3.79%
4.40%
77
3.84
Revenue growth%
3.96
0.96
3.91
6.29
3.51
3.00
3.96
5.75
5.68
7.04
20.34
3.96
3.96
12
24.62
Gross margin%
34.52
37.43
35.33
34.42
36.30
34.18
33.57
33.17
31.16
9.25
19.89
33.57
34.30
72
2.93
Operating margin%
17.35
18.26
18.69
17.68
18.59
17.90
18.70
20.92
21.65
24.10
9.02
18.70
18.42
92
7.23
Net margin%
28.80
31.19
29.15
31.07
32.55
34.03
35.30
33.00
32.94
7.63
14.42
33.00
31.87
66
24.71
P/E ratio (avg)x
16.16
16.75
16.40
15.00
14.92
15.38
14.48
14.34
15.13
28.34
24.65
14.92
15.26
20
25.89
EV/EBITx
5.569
5.059
4.953
5.109
4.713
5.103
4.430
4.700
4.457
27.17
34.76
4.700
5.006
22
22.15
FCF yield (avg)%
18.10
16.64
15.25
16.79
17.55
17.53
18.77
16.71
13.88
6.57
20.73
17.53
17.16
66
2.22
FCF margin%
8.01
10.67
8.54
6.03
6.54
8.22
8.85
10.83
10.28
14.27
8.74
8.85
8.38
44
0.724
FCF / Net incomex
1.495
1.514
1.678
1.549
1.508
1.579
1.474
1.627
1.561
1.068
1.721
1.561
1.555
93
5.68
ROIC%
20.14
19.06
21.96
24.15
27.04
26.04
24.32
23.54
21.08
5.83
9.45
24.32
22.75
88
17.28
Return on equity%
14.90
15.24
16.24
13.67
16.65
14.52
13.06
15.75
15.97
20.99
8.60
15.75
15.07
25
27.36
Return on assets%
24.88
23.12
24.08
21.83
20.31
18.73
16.74
17.06
15.33
19.31
21.19
17.06
21.07
72
0.02
EPS¥
0.15
0.14
0.17
0.20
0.22
0.25
0.26
0.27
0.27
0.02
0.02
6.27%
9.76%
—
3.34
EPS growth%
17.57
19.01
21.65
19.97
22.35
22.83
23.59
23.51
21.91
13.05
8.97
22.83
21.78
70
0.06
Bookvalue per sh¥
0.03
0.03
0.03
0.02
0.03
0.03
0.02
0.02
0.02
0.05
0.01
(1.23%)
(2.44%)
—
0.02
FCF per share¥
0.07
0.08
0.08
0.08
0.09
0.10
0.10
0.11
0.11
0.02
0.06
6.36%
6.22%
—
0.03
Dividend per sh¥
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.02
0.03
8.44%
8.41%
—
18.94
Div yield (avg)%
5.09
5.50
6.18
6.64
9.18
6.34
9.20
11.33
11.78
16.12
18.82
9.20
6.49
25
6.22
Payout ratio%
32.53
31.37
28.81
30.14
31.67
29.45
32.19
34.13
35.75
17.26
21.26
32.19
31.52
18
1.226
Shares (diluted)B
1.163
1.013
1.046
1.110
1.109
1.167
1.075
1.021
1.086
1.170
1.212
(0.45%)
(0.24%)
45
11.84
Buyback yield%
24.30
21.45
19.91
22.65
23.90
24.70
22.87
22.89
25.58
21.59
19.96
23.90
23.40
60
0.244
D/E ratiox
2.794
2.940
2.801
3.020
3.560
3.551
4.201
4.768
4.935
1.666
1.155
4.201
3.286
12
145.1
Enterprise value¥M
148.2
152.9
151.6
144.2
135.1
138.3
133.6
134.0
124.6
21.95
84.29
(2.88%)
(0.99%)
14
8.091
LT debt¥M
40.17
40.92
39.05
43.11
41.49
45.41
43.53
49.07
53.59
144.7
120.0
4.45%
4.37%
7
Revenue
¥196.0M
4.40%
1.00×
Cost of revenue
¥116.3M
4.82%
1.04×
Operating expenses
¥27.19M
3.50%
0.92×
Property and equipment
17.53%