18.70
Revenue¥M
170.2
177.0
182.6
187.9
195.1
201.5
202.6
205.1
205.9
213.2
20.33
1.78%
2.67%
71
26.63
Revenue growth%
24.55
24.11
22.86
25.00
27.44
27.45
28.58
29.81
29.35
31.55
29.02
29.35
27.44
70
28.48
Gross margin%
0.40
3.21
4.03
4.29
6.97
5.45
3.37
4.48
2.30
1.14
23.95
3.37
3.70
76
28.24
Operating margin%
10.28
8.77
7.19
8.14
6.51
9.08
10.90
10.06
11.60
13.99
19.25
10.90
9.57
42
2.20
Net margin%
34.27
32.11
30.97
28.55
25.84
25.96
26.52
23.67
20.69
22.06
16.63
23.67
26.24
48
11.23
P/E ratio (avg)x
26.40
25.42
28.09
30.14
28.35
28.65
32.51
31.62
34.31
35.90
8.942
32.51
29.40
27
20.66
EV/EBITx
25.52
25.54
26.77
25.48
25.14
26.11
27.27
25.49
26.85
27.14
11.88
26.85
25.83
76
13.03
FCF yield (avg)%
17.88
17.92
17.81
15.09
16.78
18.38
16.46
16.35
15.85
17.66
13.16
16.46
17.22
31
22.25
FCF margin%
19.66
21.90
19.43
17.68
16.07
17.46
15.95
18.01
17.32
17.18
13.46
17.32
17.57
68
1.213
FCF / Net incomex
0.423
0.401
0.462
0.492
0.541
0.591
0.630
0.613
0.620
0.637
0.261
0.620
0.566
26
11.10
ROIC%
9.63
11.19
10.10
13.05
15.72
17.61
15.03
17.98
19.47
18.72
19.89
17.98
15.38
58
25.59
Return on equity%
7.99
8.39
10.84
9.58
10.38
10.94
12.88
14.85
16.29
16.85
6.71
14.85
10.89
46
23.38
Return on assets%
19.55
21.80
22.61
24.00
25.12
25.41
24.00
21.50
23.23
21.11
9.86
23.23
22.92
8
0.09
EPS¥
0.10
0.10
0.12
0.14
0.14
0.16
0.16
0.18
0.22
0.24
0.09
10.99%
9.23%
—
12.66
EPS growth%
3.12
5.04
2.60
0.40
2.18
3.24
3.69
3.44
3.89
1.39
3.14
3.44
3.18
48
0.07
Bookvalue per sh¥
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.07
7.07%
7.33%
—
0.12
FCF per share¥
0.11
0.12
0.15
0.14
0.14
0.13
0.12
0.14
0.14
0.14
0.06
0.85%
2.81%
—
0.03
Dividend per sh¥
0.08
0.07
0.08
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.03
(2.39%)
(4.38%)
—
7.82
Div yield (avg)%
23.63
25.53
25.85
26.70
24.25
21.75
23.96
21.91
19.76
18.75
7.59
21.75
23.79
42
25.03
Payout ratio%
14.50
16.48
15.83
18.64
17.42
17.48
18.90
18.55
19.37
20.40
28.16
18.90
18.01
46
1.154
Shares (diluted)B
1.108
1.030
1.145
1.120
1.167
1.172
1.174
1.251
1.441
1.538
1.173
5.68%
3.55%
88
14.32
Buyback yield%
8.07
7.38
6.17
5.07
5.49
5.54
2.98
5.19
6.57
7.00
6.51
5.54
5.85
80
0.843
D/E ratiox
0.701
0.648
0.571
0.539
0.521
0.548
0.513
0.518
0.474
0.465
1.023
0.513
0.530
16
82.27
Enterprise value¥M
116.2
114.0
115.4
109.2
122.1
112.0
110.2
110.7
112.4
103.8
165.5
(3.20%)
(1.35%)
20
102.1
LT debt¥M
146.1
171.1
174.3
181.2
202.5
230.9
241.8
256.1
248.4
286.6
73.21
7.19%
7.04%
87
Revenue
¥213.2M
2.67%
1.00×
Cost of revenue
¥112.9M
2.54%
0.99×
Operating expenses
¥54.22M
3.29%
1.06×
Property and equipment
15.92%