86.43
Revenue¥M
155.1
164.7
170.3
181.8
191.5
205.3
217.0
225.8
238.0
247.2
93.22
5.24%
5.19%
81
22.51
Revenue growth%
32.58
33.56
36.28
35.34
34.67
35.52
34.30
31.62
31.73
34.05
4.57
34.05
34.18
57
23.36
Gross margin%
31.72
34.30
34.32
33.11
32.28
30.03
32.45
34.56
33.52
34.81
8.88
33.52
33.31
15
23.16
Operating margin%
9.46
7.21
5.78
4.34
6.61
9.52
11.20
10.30
11.35
9.60
2.04
10.30
9.49
67
24.49
Net margin%
19.30
20.46
20.59
21.99
24.48
26.76
28.25
29.51
30.39
30.83
13.27
29.51
25.62
29
28.59
P/E ratio (avg)x
22.82
22.74
23.26
24.99
28.90
29.36
30.29
30.08
32.69
36.79
7.124
30.29
29.13
26
24.45
EV/EBITx
32.36
31.50
32.46
36.59
35.76
39.09
36.17
33.13
37.04
39.84
32.80
37.04
35.97
92
4.60
FCF yield (avg)%
24.55
27.45
28.90
27.82
25.50
23.95
25.70
24.23
24.37
25.47
17.20
24.37
25.49
6
26.19
FCF margin%
10.05
11.49
8.59
11.33
10.42
12.76
12.61
10.29
12.48
15.31
11.07
12.61
11.41
30
0.860
FCF / Net incomex
1.713
1.805
1.814
1.867
1.770
1.903
1.848
1.818
1.980
1.931
1.601
1.903
1.833
22
5.78
ROIC%
30.75
33.31
36.22
35.47
32.61
34.94
35.33
38.32
35.41
33.36
20.33
35.33
35.13
23
26.53
Return on equity%
14.89
15.73
14.06
15.72
17.12
17.10
19.94
18.89
20.93
22.66
29.10
19.94
17.11
20
5.84
Return on assets%
0.40
1.26
3.37
3.40
2.37
2.16
0.72
0.52
0.40
0.40
8.73
0.52
0.99
54
0.02
EPS¥
0.14
0.12
0.14
0.13
0.13
0.14
0.14
0.15
0.17
0.16
0.02
3.27%
2.46%
—
5.02
EPS growth%
8.69
7.15
7.19
7.85
9.38
8.87
11.54
9.05
10.06
9.35
10.89
9.35
8.96
54
0.07
Bookvalue per sh¥
0.02
0.03
0.03
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.10
(0.59%)
0.29%
—
0.12
FCF per share¥
0.05
0.05
0.04
0.04
0.04
0.03
0.04
0.03
0.03
0.03
0.04
(3.55%)
(5.21%)
—
0.08
Dividend per sh¥
0.07
0.08
0.09
0.09
0.09
0.10
0.10
0.10
0.12
0.14
0.09
9.45%
7.70%
—
23.11
Div yield (avg)%
9.61
9.24
9.28
10.15
10.73
12.54
15.21
13.82
15.25
16.54
25.46
15.21
11.64
9
18.43
Payout ratio%
0.40
1.77
0.40
2.07
3.01
5.68
3.35
5.18
3.92
5.54
13.98
5.18
3.18
46
0.476
Shares (diluted)B
0.641
0.624
0.654
0.637
0.722
0.832
0.951
1.009
1.107
1.285
0.476
12.20%
8.64%
26
10.82
Buyback yield%
13.60
15.88
15.94
16.40
14.08
14.02
11.42
14.03
13.43
11.04
16.07
13.43
14.03
8
1.630
D/E ratiox
1.156
1.165
1.191
1.212
1.263
1.199
1.329
1.280
1.307
1.436
0.894
1.307
1.238
28
41.30
Enterprise value¥M
269.1
262.3
260.8
241.3
220.0
224.2
233.3
214.3
212.5
235.7
176.2
1.39%
(0.36%)
54
36.95
LT debt¥M
37.45
36.67
37.10
39.90
42.40
44.61
41.35
42.45
43.71
39.51
226.0
(1.41%)
0.40%
80
Revenue
¥247.2M
5.19%
1.00×
Cost of revenue
¥112.7M
5.25%
1.01×
Operating expenses
¥52.39M
4.38%
0.93×