212.0
Revenue¥M
602.2
620.5
631.6
647.0
657.1
662.9
670.3
695.1
717.4
738.4
218.0
2.36%
2.06%
82
4.73
Revenue growth%
13.38
15.24
12.98
12.99
15.58
18.08
16.84
17.26
15.13
12.53
13.46
16.84
15.18
37
13.22
Gross margin%
19.34
20.97
20.29
18.03
20.17
22.06
22.22
21.73
21.05
23.78
9.26
22.06
21.01
21
27.82
Operating margin%
25.07
27.69
29.10
27.90
29.71
28.07
27.49
27.86
30.60
32.22
29.37
28.07
27.99
54
9.96
Net margin%
34.63
35.84
38.14
36.60
34.07
31.68
32.20
33.74
33.86
34.42
26.59
33.74
34.24
38
17.87
P/E ratio (avg)x
39.45
37.38
34.24
32.95
32.56
32.85
36.01
37.46
41.93
47.73
12.86
37.46
36.70
11
33.58
EV/EBITx
10.12
10.95
11.13
12.66
13.31
15.30
17.48
18.99
18.97
19.99
14.99
18.97
14.30
84
22.53
FCF yield (avg)%
27.45
25.49
25.46
23.96
23.50
25.41
24.07
23.73
25.41
23.02
16.65
24.07
24.74
56
2.65
FCF margin%
7.41
8.98
9.83
7.71
9.71
8.99
10.07
11.99
13.00
12.50
4.21
11.99
9.77
85
0.970
FCF / Net incomex
1.839
1.750
1.736
1.767
1.943
1.981
2.090
2.016
2.284
2.582
1.124
2.090
1.962
89
22.74
ROIC%
2.00
2.97
0.53
2.44
3.57
2.03
4.10
4.59
5.16
6.00
3.61
4.59
3.27
33
27.71
Return on equity%
21.21
18.30
20.36
17.69
20.52
22.44
22.82
22.51
23.06
22.31
16.54
22.51
21.76
61
12.75
Return on assets%
18.63
16.33
15.59
13.70
14.07
13.04
15.82
18.51
16.18
16.12
19.75
16.12
15.97
86
0.09
EPS¥
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.10
(2.71%)
(2.09%)
—
3.00
EPS growth%
26.19
28.32
27.42
28.92
28.80
31.33
29.65
32.26
32.72
32.79
7.98
32.26
29.28
47
0.02
Bookvalue per sh¥
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.10
(1.31%)
(2.62%)
—
0.10
FCF per share¥
0.12
0.14
0.17
0.20
0.23
0.27
0.32
0.32
0.37
0.40
0.07
11.11%
13.40%
—
0.08
Dividend per sh¥
0.06
0.07
0.07
0.08
0.08
0.07
0.08
0.08
0.09
0.10
0.12
3.50%
4.25%
—
24.91
Div yield (avg)%
13.15
11.28
10.73
13.25
11.11
10.35
7.78
10.10
8.60
6.56
10.15
8.60
10.54
10
15.71
Payout ratio%
6.43
4.81
7.63
4.89
5.04
5.52
7.21
8.15
10.96
13.07
26.25
8.15
6.82
79
2.437
Shares (diluted)B
2.540
2.490
2.198
2.084
2.276
2.153
2.240
2.199
2.049
1.902
2.390
(3.53%)
(3.31%)
42
13.23
Buyback yield%
18.44
16.72
15.09
14.76
17.57
17.82
17.40
19.40
22.34
19.68
12.54
19.40
17.69
87
1.187
D/E ratiox
0.136
0.126
0.113
0.122
0.131
0.122
0.112
0.108
0.116
0.115
0.820
0.115
0.119
26
412.4
Enterprise value¥M
344.4
388.6
388.7
413.7
434.3
434.1
464.8
478.5
534.1
564.7
222.2
5.40%
4.87%
38
556.5
LT debt¥M
93.98
89.53
90.10
95.59
102.5
105.0
98.16
104.9
110.6
102.6
347.7
0.01%
1.07%
12
Revenue
¥738.4M
2.06%
1.00×
Cost of revenue
¥516.9M
2.06%
1.00×
Operating expenses
¥103.8M
1.86%
0.98×
Goodwill & intangibles
18.50%
Property and equipment
15.13%