70.63
Revenue¥M
138.9
146.3
153.6
165.5
176.7
187.5
199.0
209.7
217.4
231.5
78.17
5.55%
5.91%
85
16.57
Revenue growth%
13.36
15.63
13.42
11.24
9.13
7.55
6.86
4.46
2.81
5.51
19.79
5.51
8.34
45
21.27
Gross margin%
8.77
6.77
8.57
7.63
10.37
11.67
10.94
8.76
9.71
7.93
24.45
9.71
8.77
10
17.50
Operating margin%
29.66
31.36
31.82
30.09
28.93
30.23
27.43
28.48
27.30
28.11
4.54
28.11
29.30
50
10.89
Net margin%
4.21
3.81
5.15
5.84
3.27
0.53
0.40
0.40
0.40
0.40
26.26
0.40
1.90
86
8.041
P/E ratio (avg)x
32.61
28.77
25.83
26.13
27.43
24.34
23.89
24.09
25.47
22.84
32.16
24.09
25.65
89
22.72
EV/EBITx
33.52
32.16
29.73
25.70
22.96
24.18
21.90
19.31
18.64
19.57
19.85
19.57
23.57
33
8.43
FCF yield (avg)%
12.59
10.56
9.63
7.27
4.94
7.88
6.77
4.00
1.66
2.93
4.34
4.00
7.02
76
13.61
FCF margin%
21.94
24.30
25.85
25.08
23.20
24.72
22.60
21.94
21.27
23.66
3.30
22.60
23.43
77
0.392
FCF / Net incomex
1.150
1.119
1.126
1.064
0.949
1.035
1.151
1.265
1.124
1.076
0.949
1.124
1.121
20
9.68
ROIC%
24.31
26.35
25.53
25.02
23.69
26.62
28.91
27.05
28.71
31.65
5.65
28.71
26.49
54
23.50
Return on equity%
10.92
11.61
13.85
15.90
13.15
11.89
11.18
13.65
12.68
13.35
18.63
12.68
12.91
25
10.50
Return on assets%
22.47
22.89
20.28
20.48
19.21
19.97
17.39
16.49
17.69
16.63
5.71
17.39
19.59
62
0.14
EPS¥
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.16
(4.24%)
(4.42%)
—
9.37
EPS growth%
4.11
5.56
2.57
0.40
2.42
1.18
3.90
0.91
2.35
4.71
14.16
2.35
2.49
33
0.10
Bookvalue per sh¥
0.14
0.14
0.17
0.18
0.21
0.23
0.24
0.28
0.27
0.27
0.20
5.51%
6.03%
—
0.07
FCF per share¥
0.23
0.24
0.24
0.25
0.23
0.26
0.30
0.28
0.31
0.35
0.18
9.33%
5.42%
—
0.12
Dividend per sh¥
0.11
0.13
0.15
0.16
0.17
0.17
0.17
0.16
0.15
0.17
0.14
0.27%
5.41%
—
19.39
Div yield (avg)%
7.57
6.06
5.05
5.48
3.01
3.06
1.85
2.60
1.70
2.62
12.67
2.60
3.03
90
20.35
Payout ratio%
2.62
4.14
6.57
7.16
6.18
8.00
10.81
10.78
10.25
9.46
8.10
10.25
7.58
73
415.7
Shares (diluted)M
346.2
320.8
317.0
308.9
304.5
312.1
290.7
282.6
279.5
263.5
415.3
(2.85%)
(1.87%)
43
5.66
Buyback yield%
29.76
32.33
34.52
35.91
37.01
38.36
37.94
39.00
37.34
39.87
21.57
38.36
37.17
43
0.434
D/E ratiox
0.701
0.778
0.880
0.981
1.094
1.219
1.421
1.333
1.419
1.539
1.086
1.419
1.156
74
165.5
Enterprise value¥M
64.41
68.19
76.39
71.46
75.36
69.68
65.60
65.70
68.40
74.60
130.1
(0.20%)
0.58%
19
74.29
LT debt¥M
63.43
58.46
58.20
64.04
67.75
62.81
68.05
69.26
67.42
70.82
76.93
0.89%
0.79%
88
Revenue
¥231.5M
5.91%
1.00×
Cost of revenue
¥132.3M
6.31%
1.04×
Operating expenses
¥35.61M
5.45%
0.96×
Property and equipment
17.00%
Cash and investments
15.30%