147.3
Revenue¥M
136.3
140.5
147.0
152.4
164.0
173.2
180.7
186.4
199.7
205.9
154.3
4.66%
4.61%
39
19.62
Revenue growth%
22.16
20.68
20.12
22.84
25.06
27.74
29.32
26.44
24.61
25.22
20.02
26.44
24.83
19
28.99
Gross margin%
16.97
14.56
16.69
19.09
20.98
19.24
16.48
18.23
19.80
21.52
10.43
19.24
18.66
95
22.63
Operating margin%
1.48
4.06
5.31
3.81
6.08
8.99
11.25
12.08
11.30
10.28
5.63
11.25
7.53
87
15.46
Net margin%
21.57
21.33
22.69
19.69
17.48
14.99
12.73
14.91
17.22
17.07
29.43
14.99
17.35
25
17.86
P/E ratio (avg)x
56.47
53.80
56.15
58.97
56.83
62.56
65.81
63.96
69.34
72.25
13.70
65.81
60.76
27
26.66
EV/EBITx
14.40
14.89
15.54
14.75
16.07
18.20
20.13
19.15
18.44
18.20
35.17
18.44
17.14
89
13.74
FCF yield (avg)%
13.20
15.77
15.17
15.11
15.31
17.32
20.20
18.67
16.01
17.87
17.07
17.87
15.89
55
25.01
FCF margin%
21.14
22.71
21.83
21.92
24.30
27.26
27.78
27.14
25.07
26.52
19.02
27.14
24.69
91
1.448
FCF / Net incomex
0.339
0.363
0.402
0.461
0.518
0.600
0.697
0.661
0.671
0.715
1.756
0.671
0.559
86
14.39
ROIC%
24.36
24.68
23.43
23.12
21.19
22.83
23.22
24.40
21.95
19.04
25.34
22.83
23.17
16
11.39
Return on equity%
10.97
10.95
11.78
11.31
9.07
8.59
6.66
6.79
8.72
8.30
17.73
8.30
8.89
75
21.79
Return on assets%
7.09
6.10
8.54
11.11
11.44
8.88
11.47
13.44
15.10
17.10
26.66
13.44
11.28
22
0.03
EPS¥
0.09
0.10
0.10
0.11
0.12
0.12
0.12
0.14
0.16
0.17
0.03
7.52%
6.53%
—
4.15
EPS growth%
26.20
25.61
23.75
21.31
21.40
20.58
22.91
20.20
17.20
17.10
4.76
20.20
21.36
52
0.07
Bookvalue per sh¥
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.10
(1.74%)
0.44%
—
0.10
FCF per share¥
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.05
0.05
0.08
1.61%
1.94%
—
0.08
Dividend per sh¥
0.06
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
(0.10%)
1.46%
—
16.64
Div yield (avg)%
12.55
10.23
11.55
9.79
10.24
11.21
9.08
8.25
6.98
7.93
22.23
8.25
10.01
57
5.48
Payout ratio%
2.54
0.40
0.40
0.40
3.01
3.01
1.99
0.40
3.05
1.21
16.70
1.99
1.60
49
1.031
Shares (diluted)B
1.295
1.410
1.314
1.425
1.331
1.538
1.677
1.647
1.786
1.717
1.065
5.23%
3.30%
53
19.87
Buyback yield%
23.29
21.79
23.36
22.89
24.29
21.61
20.19
19.26
17.70
18.60
17.86
19.26
21.70
30
0.851
D/E ratiox
0.456
0.434
0.499
0.479
0.481
0.533
0.559
0.607
0.573
0.546
1.284
0.559
0.516
61
14.63
Enterprise value¥M
125.1
126.0
125.5
135.4
152.0
143.5
162.2
153.8
141.4
155.9
121.2
0.51%
1.32%
56
9.698
LT debt¥M
142.1
137.0
142.6
136.1
139.3
138.1
149.1
171.5
188.7
215.9
236.1
9.16%
4.18%
57
Revenue
¥205.9M
4.61%
1.00×
Cost of revenue
¥98.29M
4.47%
0.99×
Operating expenses
¥40.61M
4.84%
1.02×
Property and equipment
21.30%
Cash and investments
16.60%
Goodwill & intangibles
13.53%