189.5
Revenue¥M
169.3
174.1
178.1
177.9
180.3
180.9
183.0
189.2
191.1
192.8
197.3
1.35%
1.21%
85
26.70
Revenue growth%
20.57
18.63
15.77
15.31
18.17
20.75
19.42
20.31
19.77
20.66
6.57
20.31
19.59
7
7.40
Gross margin%
26.37
28.28
26.30
23.41
22.79
20.77
20.21
20.09
21.07
22.37
8.24
20.77
22.58
32
6.87
Operating margin%
19.64
20.84
20.49
23.05
25.91
26.07
28.40
30.57
30.00
27.51
14.93
28.40
25.99
24
11.52
Net margin%
18.87
17.72
18.96
20.72
20.50
22.41
25.14
27.64
27.78
26.08
13.93
26.08
21.57
22
32.35
P/E ratio (avg)x
41.36
41.99
43.97
48.14
49.42
54.68
53.49
64.06
63.45
66.79
11.21
63.45
51.45
64
12.40
EV/EBITx
21.01
20.67
21.15
20.45
22.92
24.88
23.00
25.32
23.41
25.28
14.68
24.88
22.96
29
12.02
FCF yield (avg)%
23.69
23.15
23.33
25.16
24.30
21.33
19.84
16.99
19.25
16.87
18.53
19.25
22.24
60
23.15
FCF margin%
32.50
32.07
33.12
31.23
30.32
30.53
27.74
30.12
29.95
28.18
11.80
29.95
30.42
60
0.401
FCF / Net incomex
1.012
1.093
1.051
1.081
1.209
1.357
1.570
1.840
2.165
2.380
0.711
1.840
1.283
5
3.25
ROIC%
0.68
0.40
0.40
1.35
3.24
0.68
0.40
0.40
0.40
2.33
10.44
0.40
0.54
77
13.42
Return on equity%
8.03
10.33
7.59
9.55
9.45
10.55
13.42
15.99
17.78
19.83
19.49
15.99
10.44
27
13.49
Return on assets%
25.03
23.42
22.49
24.12
23.06
21.97
24.07
26.51
27.48
26.76
23.12
26.51
24.09
48
0.01
EPS¥
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.01
3.11%
1.45%
—
24.49
EPS growth%
20.30
19.93
20.69
17.96
16.07
15.54
17.90
16.14
17.79
19.35
8.66
17.79
17.93
18
0.01
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
0.02
(3.08%)
(3.15%)
—
0.01
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.18%
3.75%
—
0.02
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
9.08%
7.60%
—
8.07
Div yield (avg)%
24.39
22.37
24.20
25.04
22.91
20.29
19.50
18.86
20.00
20.65
5.58
20.00
21.51
74
13.10
Payout ratio%
19.63
16.77
13.86
15.94
18.29
19.61
22.55
21.31
18.40
18.22
24.44
19.61
18.35
36
4.637
Shares (diluted)B
6.153
7.274
7.935
9.154
9.005
9.647
10.34
10.19
10.66
10.13
4.642
2.39%
5.12%
33
8.74
Buyback yield%
17.31
15.90
17.40
14.61
16.41
15.18
15.17
13.48
15.19
12.92
7.06
15.17
15.19
42
0.749
D/E ratiox
0.698
0.667
0.744
0.841
0.754
0.785
0.738
0.789
0.820
0.767
1.219
0.785
0.761
87
47.02
Enterprise value¥M
80.44
92.72
101.7
97.28
101.1
99.75
95.90
108.0
101.1
100.3
75.96
(0.17%)
3.54%
12
129.7
LT debt¥M
30.84
29.63
28.56
27.95
24.24
22.51
20.23
19.26
18.20
18.82
87.58
(4.93%)
(4.42%)
61
Revenue
¥192.8M
1.21%
1.00×
Cost of revenue
¥117.3M
1.47%
1.03×
Operating expenses
¥28.35M
0.82%
0.96×
Property and equipment
19.02%
Cash and investments
15.68%