103.4
Revenue¥M
154.8
163.6
172.0
180.9
189.3
199.2
205.2
214.0
217.6
231.3
112.5
4.08%
4.29%
61
10.88
Revenue growth%
6.10
8.82
6.83
7.37
6.18
3.84
4.33
6.68
7.45
10.02
25.48
6.68
6.76
50
6.22
Gross margin%
4.28
5.81
7.03
6.72
7.72
5.89
3.33
2.49
2.08
4.33
24.73
3.33
5.07
88
5.57
Operating margin%
4.83
4.18
5.67
6.62
6.01
7.20
5.92
3.16
1.43
3.73
29.34
3.73
5.25
56
10.83
Net margin%
21.10
22.67
25.64
27.18
25.58
25.56
27.16
25.32
23.72
26.28
12.39
25.56
25.57
7
30.15
P/E ratio (avg)x
34.52
36.62
33.43
32.83
33.76
35.12
38.15
35.16
32.76
32.19
27.90
35.12
34.14
56
24.89
EV/EBITx
32.91
35.55
36.16
40.07
39.84
44.47
47.64
50.30
51.27
53.19
32.94
50.30
42.27
16
14.71
FCF yield (avg)%
25.72
23.21
21.55
18.93
21.78
19.04
18.90
21.00
19.53
19.16
18.75
19.16
20.26
66
8.80
FCF margin%
16.40
13.94
10.95
10.27
8.99
8.53
5.99
3.89
3.38
2.20
8.38
3.89
8.76
70
0.425
FCF / Net incomex
1.166
1.179
1.159
1.282
1.437
1.627
1.627
1.539
1.461
1.644
1.394
1.627
1.449
27
19.82
ROIC%
28.78
29.65
28.21
28.58
26.39
24.04
26.66
24.67
27.61
24.74
10.94
24.74
27.13
78
4.57
Return on equity%
30.98
32.97
34.77
34.11
33.94
33.18
32.53
31.93
33.59
34.95
24.33
33.18
33.38
56
17.96
Return on assets%
5.09
3.05
5.21
2.41
0.40
2.01
3.64
5.63
8.18
6.12
28.63
5.63
4.37
17
0.05
EPS¥
0.13
0.12
0.13
0.13
0.13
0.15
0.16
0.17
0.18
0.19
0.06
7.42%
3.32%
—
24.43
EPS growth%
20.14
18.46
20.39
23.17
24.91
22.46
21.88
24.32
27.23
27.49
26.61
24.32
22.82
34
0.15
Bookvalue per sh¥
0.06
0.07
0.07
0.07
0.08
0.08
0.07
0.07
0.08
0.07
0.04
(0.58%)
2.40%
—
0.11
FCF per share¥
0.12
0.13
0.13
0.13
0.15
0.16
0.19
0.19
0.22
0.20
0.10
6.46%
4.69%
—
0.06
Dividend per sh¥
0.14
0.14
0.16
0.15
0.17
0.18
0.19
0.20
0.24
0.27
0.05
10.26%
6.89%
—
20.10
Div yield (avg)%
10.17
10.75
8.98
6.92
9.22
9.71
7.88
6.35
6.54
8.58
15.71
7.88
8.78
59
25.80
Payout ratio%
23.58
21.94
20.75
23.32
25.42
27.77
29.32
28.68
31.48
28.80
24.23
28.80
26.59
48
1.645
Shares (diluted)B
1.375
1.336
1.423
1.318
1.205
1.283
1.207
1.204
1.067
1.063
1.588
(2.48%)
(3.30%)
58
12.28
Buyback yield%
11.04
9.39
7.50
7.11
7.23
6.18
5.29
6.48
3.58
3.68
3.19
5.29
6.79
69
0.193
D/E ratiox
1.436
1.400
1.266
1.275
1.299
1.389
1.505
1.529
1.471
1.573
0.723
1.505
1.418
74
103.0
Enterprise value¥M
90.44
79.93
83.79
78.14
75.12
72.05
71.96
63.69
58.39
59.86
64.40
(4.44%)
(5.16%)
25
37.06
LT debt¥M
101.9
100.1
101.4
90.06
92.71
100.4
89.55
90.31
83.11
89.61
73.27
(0.68%)
(0.51%)
6
Revenue
¥231.3M
4.29%
1.00×
Cost of revenue
¥155.0M
4.33%
1.00×
Operating expenses
¥24.26M
3.82%
0.96×
Property and equipment
17.93%
Cash and investments
14.81%