270.0
Revenue¥M
209.6
221.9
226.2
235.3
248.7
256.9
264.4
280.8
297.6
301.3
299.2
3.91%
3.89%
59
26.74
Revenue growth%
15.54
16.68
14.37
15.82
13.04
12.12
10.08
8.18
5.47
3.80
9.95
8.18
12.58
52
27.01
Gross margin%
19.76
20.75
20.66
21.11
20.42
18.30
18.77
18.22
20.22
20.28
11.31
18.77
20.25
63
3.69
Operating margin%
28.36
28.99
27.98
28.82
27.33
25.07
22.66
22.56
24.29
24.70
17.60
24.29
26.20
66
2.89
Net margin%
29.74
29.75
26.84
28.39
29.31
31.44
32.23
33.97
35.35
32.40
22.25
32.40
30.59
35
15.84
P/E ratio (avg)x
25.78
29.55
32.45
34.60
33.35
33.50
35.44
42.23
50.34
51.58
11.58
42.23
34.05
43
36.74
EV/EBITx
18.75
19.97
19.80
21.36
22.22
21.37
20.53
21.38
20.81
20.99
35.02
20.99
20.90
29
21.27
FCF yield (avg)%
6.08
5.27
2.85
3.33
0.56
1.89
0.40
2.08
3.65
4.14
9.83
2.08
3.09
21
13.87
FCF margin%
21.18
20.49
19.46
17.69
18.97
21.62
22.54
21.01
18.27
16.32
11.23
21.01
19.97
62
1.577
FCF / Net incomex
0.590
0.551
0.591
0.642
0.588
0.599
0.569
0.606
0.668
0.722
0.997
0.606
0.595
12
18.14
ROIC%
35.52
33.03
35.48
36.27
35.31
34.46
36.56
35.96
36.19
36.70
16.60
36.19
35.74
35
4.57
Return on equity%
14.39
15.78
15.54
18.20
16.31
13.88
11.17
12.31
14.33
15.70
4.37
13.88
14.97
91
24.30
Return on assets%
18.61
19.27
16.85
19.38
16.77
16.64
15.95
16.75
15.08
15.11
5.45
15.95
16.76
95
0.07
EPS¥
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.07
3.87%
5.26%
—
13.91
EPS growth%
24.08
24.98
23.33
26.06
24.85
25.28
24.10
21.27
20.48
22.10
29.48
22.10
24.09
50
0.08
Bookvalue per sh¥
0.09
0.09
0.09
0.09
0.10
0.11
0.12
0.13
0.14
0.14
0.07
7.24%
4.83%
—
0.03
FCF per share¥
0.11
0.13
0.15
0.16
0.15
0.15
0.15
0.18
0.20
0.24
0.05
9.08%
9.29%
—
0.03
Dividend per sh¥
0.06
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.09
0.77%
0.74%
—
24.21
Div yield (avg)%
27.91
24.99
24.17
21.37
20.14
18.60
16.91
16.43
16.10
15.41
3.55
16.43
19.37
12
8.47
Payout ratio%
15.47
12.48
9.51
10.68
8.99
6.35
9.30
9.84
11.87
10.66
12.77
9.84
10.25
39
1.662
Shares (diluted)B
1.921
2.037
2.025
2.153
2.479
2.704
3.101
3.513
3.674
3.894
1.680
9.46%
7.32%
78
7.04
Buyback yield%
9.35
9.29
10.28
12.89
10.90
11.68
10.70
12.09
12.59
11.37
26.96
11.68
11.14
37
0.585
D/E ratiox
0.683
0.732
0.640
0.665
0.671
0.668
0.627
0.669
0.609
0.587
0.928
0.627
0.667
33
294.0
Enterprise value¥M
200.8
174.0
172.7
153.5
142.1
154.3
145.5
150.8
141.5
134.4
194.8
(1.12%)
(4.87%)
89
148.2
LT debt¥M
99.29
97.56
99.37
107.4
94.75
96.27
84.81
89.95
77.47
69.72
307.4
(5.95%)
(2.75%)
61
Revenue
¥301.3M
3.89%
1.00×
Cost of revenue
¥210.9M
3.89%
1.00×
Operating expenses
¥60.87M
4.20%
1.03×
Property and equipment
16.89%