320.7
Revenue¥M
335.0
344.6
357.1
374.5
385.1
393.9
410.0
419.2
428.9
453.0
347.3
3.30%
3.27%
53
6.59
Revenue growth%
11.20
12.63
9.66
10.50
7.79
7.07
9.87
12.00
11.39
13.73
4.21
11.39
10.85
41
2.47
Gross margin%
14.15
12.79
11.67
12.10
12.34
14.54
14.66
15.91
17.86
17.67
29.23
15.91
14.34
83
9.89
Operating margin%
13.49
15.49
16.88
16.54
17.69
17.65
19.12
21.76
22.11
24.86
16.74
21.76
17.67
66
8.27
Net margin%
14.73
13.00
13.06
14.63
12.50
12.35
9.98
11.34
12.69
11.50
3.21
11.50
12.60
72
33.65
P/E ratio (avg)x
12.69
14.68
14.35
15.93
16.83
17.46
19.28
22.04
23.81
23.64
20.52
22.04
17.14
23
14.58
EV/EBITx
9.908
9.625
8.548
9.251
9.903
8.972
9.397
8.364
8.593
8.031
15.33
8.593
9.111
53
28.31
FCF yield (avg)%
19.60
19.51
21.42
20.65
19.42
22.00
24.57
23.06
25.92
23.23
26.44
23.23
21.71
45
4.04
FCF margin%
4.32
3.99
1.65
2.74
0.51
1.07
3.22
0.57
3.51
1.37
20.67
1.37
2.19
58
0.515
FCF / Net incomex
1.595
1.874
2.035
2.108
2.249
2.387
2.544
2.690
2.935
3.154
0.438
2.690
2.318
31
9.97
ROIC%
17.77
19.97
18.38
17.52
16.14
17.50
17.34
19.63
20.19
20.83
27.79
19.63
18.08
8
14.65
Return on equity%
23.84
21.40
23.31
23.09
20.75
22.15
22.78
24.08
23.71
24.86
19.56
23.71
23.20
71
27.93
Return on assets%
17.89
15.39
16.04
15.79
16.48
14.16
15.63
16.24
13.43
16.32
3.05
15.63
15.92
63
0.17
EPS¥
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.18
6.76%
7.05%
—
6.65
EPS growth%
22.28
19.47
17.74
19.71
20.71
20.90
19.45
20.01
22.24
25.03
24.59
20.90
20.36
42
0.07
Bookvalue per sh¥
0.24
0.25
0.27
0.29
0.33
0.35
0.33
0.31
0.29
0.27
0.12
(3.46%)
1.95%
—
0.05
FCF per share¥
0.10
0.11
0.11
0.11
0.11
0.10
0.11
0.11
0.11
0.11
0.15
(0.29%)
1.62%
—
0.04
Dividend per sh¥
0.25
0.27
0.28
0.32
0.35
0.35
0.37
0.38
0.38
0.37
0.05
1.20%
3.92%
—
13.22
Div yield (avg)%
21.60
22.36
20.37
21.42
21.74
19.47
21.03
18.24
17.48
15.69
20.34
18.24
20.70
13
20.49
Payout ratio%
10.96
13.19
16.02
13.56
14.68
13.77
11.36
10.55
8.97
7.85
3.51
10.55
12.27
31
0.990
Shares (diluted)B
1.028
1.009
1.135
1.025
1.081
1.069
1.096
1.058
1.004
1.052
0.981
(0.54%)
(0.49%)
56
9.05
Buyback yield%
0.40
0.97
0.40
0.40
0.40
0.40
0.44
0.40
0.40
2.28
8.37
0.40
0.40
69
1.669
D/E ratiox
1.142
1.200
1.161
1.030
0.908
0.963
1.037
1.087
1.148
1.202
0.964
1.087
1.114
64
219.0
Enterprise value¥M
449.6
437.8
476.1
473.6
480.7
515.5
511.8
619.4
746.3
824.5
162.7
11.39%
6.07%
30
82.31
LT debt¥M
190.3
197.6
197.7
195.3
198.6
190.1
202.6
191.0
210.3
227.3
20.68
2.74%
0.76%
8
Revenue
¥453.0M
3.27%
1.00×
Cost of revenue
¥253.6M
3.21%
0.99×
Operating expenses
¥72.93M
4.31%
1.11×
Property and equipment
15.45%
Cash and investments
15.21%
Spread over hurdle
23.05%