102.6
Revenue¥M
119.5
128.2
137.2
145.7
154.6
164.6
174.0
181.2
188.0
193.5
110.5
4.60%
5.48%
82
6.57
Revenue growth%
18.35
18.92
17.15
17.89
16.08
14.57
11.61
14.13
11.60
12.78
13.20
12.78
15.32
85
11.43
Gross margin%
19.00
19.63
17.57
18.47
19.77
18.06
15.62
14.19
15.89
14.99
7.94
15.62
17.82
41
26.86
Operating margin%
22.38
23.17
24.76
25.41
26.03
24.16
22.26
19.61
20.42
17.79
26.70
20.42
22.77
32
17.57
Net margin%
29.05
26.55
29.35
28.75
26.05
24.05
24.25
24.65
21.82
21.84
8.90
24.05
25.35
86
33.39
P/E ratio (avg)x
30.92
34.92
38.40
36.11
33.50
36.62
35.07
34.72
35.97
38.27
33.97
35.97
35.52
32
29.21
EV/EBITx
39.20
43.18
42.09
47.02
41.67
44.78
40.01
42.91
40.00
40.61
11.38
40.61
41.88
75
4.13
FCF yield (avg)%
14.99
15.53
16.09
18.63
17.14
15.48
16.02
13.90
15.10
14.98
7.88
15.10
15.51
54
17.38
FCF margin%
2.98
0.42
0.44
0.40
1.80
3.59
5.56
7.70
4.78
6.67
6.72
5.56
3.29
18
0.403
FCF / Net incomex
1.761
1.720
2.066
2.288
2.445
2.448
2.847
3.008
3.429
3.913
0.297
3.008
2.447
82
26.43
ROIC%
8.03
7.18
6.27
8.19
9.40
11.72
12.95
11.27
11.45
10.00
4.67
11.45
9.70
58
28.78
Return on equity%
30.19
30.85
29.37
27.01
24.81
23.00
25.57
24.13
24.98
24.27
6.92
24.27
25.28
30
21.12
Return on assets%
0.40
0.57
0.40
0.40
1.37
0.40
3.35
4.05
5.69
5.07
10.10
4.05
0.97
93
0.18
EPS¥
0.17
0.18
0.19
0.22
0.21
0.21
0.22
0.24
0.22
0.26
0.18
3.70%
5.20%
—
16.13
EPS growth%
25.89
27.14
27.66
25.29
27.69
30.59
33.02
35.36
32.44
31.47
14.74
32.44
29.14
39
0.06
Bookvalue per sh¥
0.12
0.13
0.12
0.11
0.11
0.13
0.14
0.14
0.15
0.15
0.29
6.16%
3.49%
—
0.07
FCF per share¥
0.37
0.38
0.39
0.40
0.43
0.48
0.55
0.54
0.57
0.60
0.26
6.89%
4.33%
—
0.14
Dividend per sh¥
0.12
0.11
0.10
0.11
0.10
0.10
0.10
0.10
0.10
0.09
0.28
(3.11%)
(2.26%)
—
10.35
Div yield (avg)%
14.32
16.34
15.44
18.15
16.86
15.28
12.69
10.95
8.37
10.22
11.65
10.95
14.80
24
16.35
Payout ratio%
18.71
18.12
20.82
19.96
20.70
19.93
18.03
19.70
19.40
16.99
26.42
19.40
19.55
66
0.578
Shares (diluted)B
0.723
0.739
0.762
0.760
0.731
0.808
0.890
0.977
0.942
1.086
0.577
8.25%
5.52%
89
25.31
Buyback yield%
7.88
5.83
7.24
4.67
4.56
6.12
8.79
6.53
6.48
5.14
21.36
6.48
6.30
26
0.887
D/E ratiox
1.451
1.467
1.466
1.524
1.594
1.443
1.402
1.367
1.424
1.294
0.462
1.402
1.447
65
38.37
Enterprise value¥M
53.93
62.93
73.33
75.33
79.98
81.42
85.41
94.88
106.7
110.2
134.9
6.62%
7.89%
88
116.8
LT debt¥M
84.42
82.55
86.33
98.49
106.7
109.5
106.1
113.2
121.3
137.2
180.1
5.15%
6.58%
82
Revenue
¥193.5M
5.48%
1.00×
Cost of revenue
¥103.9M
5.43%
1.00×
Operating expenses
¥29.27M
5.52%
1.00×