65.33
Revenue¥M
99.19
107.7
112.3
119.8
127.8
133.6
142.4
150.5
157.8
167.3
67.04
5.54%
5.94%
60
5.17
Revenue growth%
12.21
12.44
13.77
15.62
17.41
20.29
17.66
18.46
16.16
15.94
15.17
17.66
16.05
61
15.22
Gross margin%
14.43
12.74
14.76
15.05
12.91
12.31
9.80
10.87
9.88
9.28
22.36
9.88
12.52
27
15.56
Operating margin%
18.37
18.36
17.65
15.61
13.84
11.65
12.65
10.59
8.09
9.75
5.17
10.59
13.25
21
4.74
Net margin%
26.27
25.43
23.19
20.87
20.04
21.40
19.49
20.14
17.44
15.74
8.02
19.49
20.50
89
21.64
P/E ratio (avg)x
41.64
44.07
46.96
54.84
61.10
57.87
55.78
62.39
61.13
69.48
26.24
61.13
56.83
33
31.34
EV/EBITx
35.78
40.61
41.14
49.04
48.08
49.13
57.25
68.34
74.46
88.72
29.37
68.34
49.09
51
19.75
FCF yield (avg)%
16.79
18.13
20.15
18.84
21.47
19.69
16.81
14.68
12.69
15.17
3.78
15.17
17.47
92
6.46
FCF margin%
15.08
13.56
12.54
15.24
12.65
14.99
15.90
16.24
18.01
17.19
25.43
16.24
15.16
21
1.366
FCF / Net incomex
1.721
1.884
1.941
1.840
2.150
2.101
2.249
2.405
2.503
2.448
1.432
2.405
2.125
8
9.90
ROIC%
12.23
14.63
14.82
16.67
14.86
12.00
11.66
9.46
10.32
8.82
20.29
10.32
12.11
18
24.63
Return on equity%
9.30
6.73
9.54
9.06
10.78
12.76
14.18
16.20
16.84
16.57
24.59
16.20
11.77
74
17.75
Return on assets%
9.35
9.06
8.00
9.98
9.86
7.21
5.82
7.68
6.69
9.13
29.98
7.21
8.53
7
0.03
EPS¥
0.13
0.14
0.16
0.16
0.18
0.19
0.20
0.18
0.19
0.21
0.03
3.31%
5.16%
—
15.23
EPS growth%
8.90
6.49
4.26
1.35
3.28
5.32
3.23
3.09
2.77
3.99
14.48
3.23
3.63
7
0.12
Bookvalue per sh¥
0.13
0.13
0.14
0.14
0.13
0.13
0.13
0.14
0.17
0.19
0.10
7.33%
3.35%
—
0.06
FCF per share¥
0.09
0.10
0.09
0.08
0.07
0.08
0.08
0.08
0.07
0.07
0.04
(1.32%)
(3.46%)
—
0.09
Dividend per sh¥
0.14
0.13
0.14
0.15
0.13
0.14
0.16
0.15
0.17
0.16
0.12
3.56%
1.02%
—
4.76
Div yield (avg)%
0.40
2.18
0.40
2.37
2.05
0.40
1.12
0.67
2.56
2.94
16.92
1.12
1.58
10
27.94
Payout ratio%
26.25
25.30
23.69
22.18
19.24
16.25
15.56
17.80
17.98
18.23
4.16
17.80
18.73
31
843.6
Shares (diluted)M
838.5
793.8
812.3
784.1
745.2
786.0
824.3
770.0
748.4
797.9
845.1
1.37%
(0.15%)
17
10.94
Buyback yield%
16.23
15.80
14.00
12.04
12.88
13.39
14.38
17.10
17.16
14.43
29.95
14.43
14.40
36
0.506
D/E ratiox
1.911
2.281
2.480
2.454
2.526
2.858
3.365
3.931
3.994
4.687
1.413
3.931
2.692
21
25.56
Enterprise value¥M
28.66
25.90
27.81
24.77
26.85
29.45
28.06
27.43
29.71
25.70
45.89
(0.87%)
(1.75%)
30
75.50
LT debt¥M
117.5
126.8
116.3
112.5
105.4
111.5
107.4
106.3
104.0
106.7
118.0
0.25%
0.16%
18
Revenue
¥167.3M
5.94%
1.00×
Cost of revenue
¥99.66M
6.17%
1.02×
Operating expenses
¥21.89M
4.74%
0.89×
Property and equipment
16.41%