59.03
Revenue¥M
89.38
92.58
97.19
98.45
99.44
101.9
106.3
107.6
110.0
113.9
61.89
2.76%
3.01%
13
18.17
Revenue growth%
22.52
19.60
20.42
20.73
18.51
17.61
20.32
22.93
22.17
23.66
24.62
22.17
20.58
66
24.77
Gross margin%
17.46
16.82
17.99
16.26
17.46
19.70
21.96
23.87
23.64
26.21
25.25
23.64
18.85
91
6.54
Operating margin%
14.87
17.00
14.26
15.24
14.48
14.97
15.27
15.76
14.28
14.51
18.64
14.97
14.92
10
28.10
Net margin%
29.77
28.44
28.34
26.35
24.24
22.54
19.95
20.19
23.14
21.46
19.79
21.46
23.69
25
6.985
P/E ratio (avg)x
49.29
50.82
52.83
54.24
56.37
59.56
56.71
66.59
69.66
66.18
26.44
66.18
56.54
7
23.43
EV/EBITx
44.76
53.00
60.02
65.94
65.30
72.30
72.88
82.29
97.95
117.5
23.97
82.29
69.12
85
17.49
FCF yield (avg)%
25.46
25.84
27.66
26.73
28.83
29.61
32.08
33.88
34.86
33.36
5.35
33.36
29.22
7
15.50
FCF margin%
18.28
16.46
14.33
15.83
17.30
16.65
16.98
16.35
17.37
16.74
3.44
16.74
16.70
35
1.337
FCF / Net incomex
0.928
1.089
1.202
1.137
1.228
1.275
1.323
1.524
1.757
1.776
1.272
1.524
1.251
52
16.03
ROIC%
7.50
8.58
6.60
8.43
6.66
7.10
8.09
8.19
5.89
3.64
25.86
7.10
7.30
12
12.22
Return on equity%
33.80
36.16
33.54
35.76
35.42
34.57
37.35
39.89
39.73
38.98
4.76
38.98
35.96
6
4.13
Return on assets%
28.91
29.83
28.88
26.75
23.81
22.05
22.81
21.37
20.94
18.61
7.42
21.37
23.31
59
0.08
EPS¥
0.11
0.11
0.11
0.11
0.12
0.13
0.14
0.14
0.15
0.18
0.09
9.03%
7.28%
—
8.11
EPS growth%
12.89
12.05
9.82
7.77
7.92
6.90
7.46
9.67
9.55
10.71
6.39
9.55
9.61
73
0.03
Bookvalue per sh¥
0.08
0.08
0.09
0.09
0.09
0.09
0.10
0.10
0.10
0.11
0.04
4.33%
3.42%
—
0.05
FCF per share¥
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.03
2.13%
(0.99%)
—
0.02
Dividend per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(2.08%)
(2.87%)
—
18.17
Div yield (avg)%
7.48
9.90
8.92
9.44
9.33
8.36
5.87
3.21
2.42
2.58
22.18
3.21
7.92
43
10.60
Payout ratio%
15.66
17.13
19.52
19.89
18.10
20.28
18.76
17.89
20.04
20.94
3.92
20.04
19.14
13
0.978
Shares (diluted)B
0.977
1.066
1.061
1.021
0.955
1.008
0.977
1.009
0.950
1.045
0.927
1.82%
0.07%
72
10.97
Buyback yield%
15.73
13.67
15.26
17.94
17.21
15.72
13.50
14.99
13.63
11.51
4.13
13.63
15.12
10
0.614
D/E ratiox
1.388
1.340
1.275
1.336
1.306
1.380
1.566
1.471
1.657
1.692
0.132
1.566
1.384
28
6.677
Enterprise value¥M
10.17
9.052
8.259
8.340
8.437
9.260
8.772
9.383
9.723
9.402
64.80
2.19%
(0.89%)
86
61.61
LT debt¥M
58.43
58.91
56.64
51.48
47.02
43.82
42.06
43.32
42.65
44.63
71.27
(1.04%)
(3.98%)
90
Revenue
¥113.9M
3.01%
1.00×
Cost of revenue
¥76.25M
3.07%
1.01×
Operating expenses
¥11.51M
2.37%
0.94×
Goodwill & intangibles
15.24%