159.8
Revenue¥M
409.3
424.6
447.7
470.8
489.8
499.8
509.0
522.0
532.9
543.6
165.9
2.11%
3.06%
14
27.23
Revenue growth%
17.43
18.69
16.17
18.61
19.45
16.53
16.68
14.86
14.32
11.63
25.58
14.86
16.61
63
19.94
Gross margin%
15.27
17.03
16.91
19.46
17.86
18.41
19.90
17.04
15.55
13.43
9.78
17.04
17.03
29
16.78
Operating margin%
6.58
8.98
11.90
9.94
6.97
4.98
3.77
0.81
0.40
0.80
7.20
0.81
5.78
35
25.53
Net margin%
4.19
7.18
9.28
11.35
11.21
13.85
15.49
15.03
17.64
15.59
16.47
15.49
12.60
84
29.50
P/E ratio (avg)x
19.89
18.69
18.78
18.24
16.79
14.35
14.16
13.70
11.92
11.91
36.79
13.70
15.57
47
21.88
EV/EBITx
21.79
25.26
26.51
30.76
33.72
39.78
39.92
43.26
49.85
55.68
33.41
43.26
36.75
19
22.12
FCF yield (avg)%
17.19
19.37
18.01
15.61
15.54
13.60
16.30
16.57
13.64
11.81
21.81
13.64
15.95
84
23.57
FCF margin%
6.56
5.25
6.71
9.36
8.79
7.47
6.35
6.63
6.22
4.60
19.43
6.35
6.60
60
1.147
FCF / Net incomex
2.169
2.164
2.376
2.377
2.836
3.092
3.484
3.451
3.668
4.064
0.474
3.484
2.964
55
10.64
ROIC%
23.70
25.44
25.53
27.05
25.37
22.63
21.98
24.83
26.36
24.11
3.10
24.11
25.10
80
8.08
Return on equity%
11.83
9.19
9.62
11.53
11.82
13.73
15.51
16.36
18.66
18.01
9.39
16.36
12.78
85
9.27
Return on assets%
21.11
22.69
23.98
21.96
20.59
21.72
22.88
21.95
22.76
24.22
10.09
22.76
22.32
51
0.02
EPS¥
0.05
0.05
0.06
0.07
0.08
0.09
0.09
0.10
0.11
0.10
0.02
4.99%
9.09%
—
15.69
EPS growth%
21.76
23.02
21.08
21.86
21.26
20.00
20.36
21.22
23.56
20.85
18.93
20.85
21.24
48
0.04
Bookvalue per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(3.21%)
(3.88%)
—
0.01
FCF per share¥
0.06
0.07
0.08
0.09
0.10
0.11
0.14
0.13
0.13
0.13
0.02
4.67%
7.43%
—
0.05
Dividend per sh¥
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
9.07%
7.14%
—
2.40
Div yield (avg)%
13.53
13.34
15.95
18.42
15.81
15.05
17.65
20.13
19.59
17.20
7.00
17.65
16.58
57
2.50
Payout ratio%
27.55
29.52
30.95
29.18
27.65
26.44
26.25
24.61
24.97
26.48
10.52
26.25
27.02
12
3.761
Shares (diluted)B
5.289
6.250
6.066
6.079
6.629
7.779
8.709
10.26
10.75
12.13
3.738
12.84%
8.45%
61
23.57
Buyback yield%
7.36
8.44
10.48
9.41
6.67
4.84
2.51
3.78
3.15
1.78
4.24
3.15
5.76
10
0.214
D/E ratiox
0.517
0.477
0.514
0.488
0.481
0.472
0.447
0.480
0.456
0.390
0.998
0.456
0.478
48
320.1
Enterprise value¥M
434.3
498.6
480.8
472.0
538.6
594.5
637.2
643.3
623.0
638.7
175.9
3.47%
5.07%
40
440.0
LT debt¥M
254.1
233.2
222.3
222.4
235.3
223.4
214.5
206.8
229.4
253.5
366.6
1.50%
0.70%
67
Revenue
¥543.6M
3.06%
1.00×
Cost of revenue
¥325.0M
2.60%
0.96×
Operating expenses
¥62.26M
4.32%
1.13×
Goodwill & intangibles
15.07%