207.2
Revenue¥M
230.7
244.6
248.5
262.8
278.4
283.7
299.8
305.1
312.3
328.2
217.2
3.35%
3.84%
35
17.53
Revenue growth%
0.40
2.77
4.33
6.14
7.85
9.66
9.51
9.87
7.70
7.62
2.59
9.51
7.66
8
27.90
Gross margin%
29.38
27.56
26.98
25.21
26.53
26.96
25.75
24.24
25.41
23.48
11.81
25.41
26.14
86
4.71
Operating margin%
13.08
12.48
12.79
12.97
13.02
11.51
13.27
11.84
14.68
15.41
24.69
13.27
12.99
91
3.70
Net margin%
25.49
28.22
30.84
32.26
31.93
33.93
32.97
30.90
33.40
31.71
11.40
32.97
31.82
68
14.34
P/E ratio (avg)x
51.81
53.42
58.79
69.36
68.43
72.91
87.70
89.48
104.6
102.5
6.404
89.48
71.14
93
9.532
EV/EBITx
4.945
4.855
5.245
5.524
4.806
4.992
5.203
5.366
4.970
4.705
23.68
4.992
4.981
70
21.49
FCF yield (avg)%
6.04
8.30
10.46
12.17
12.28
12.98
11.26
13.80
14.57
12.49
12.67
12.98
12.22
83
9.66
FCF margin%
25.56
25.01
24.33
26.90
24.47
24.88
24.63
26.12
28.77
29.21
17.81
26.12
25.29
88
1.318
FCF / Net incomex
0.537
0.632
0.622
0.598
0.690
0.818
0.859
0.923
0.973
1.154
1.508
0.923
0.754
27
24.20
ROIC%
17.81
19.34
19.75
22.33
23.16
25.39
25.16
24.50
24.33
23.53
14.60
24.50
23.34
42
18.54
Return on equity%
21.73
24.42
27.34
29.06
27.24
25.09
23.36
24.16
25.07
27.77
14.86
25.07
25.08
47
22.29
Return on assets%
10.37
8.54
9.94
8.18
5.84
4.26
7.18
9.00
9.85
10.05
5.50
9.00
8.77
91
0.09
EPS¥
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.04
0.10
8.09%
4.24%
—
20.06
EPS growth%
7.68
6.71
8.22
6.13
3.53
2.02
1.95
0.46
0.40
0.40
24.40
0.46
2.78
17
0.09
Bookvalue per sh¥
0.09
0.10
0.10
0.09
0.10
0.10
0.11
0.12
0.12
0.12
0.05
4.12%
4.12%
—
0.10
FCF per share¥
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.11
3.15%
1.90%
—
0.06
Dividend per sh¥
0.09
0.08
0.08
0.07
0.08
0.07
0.07
0.07
0.07
0.06
0.03
(5.55%)
(4.33%)
—
17.56
Div yield (avg)%
14.53
13.59
15.24
15.50
17.19
16.50
18.92
17.03
14.86
17.10
18.86
17.03
16.00
90
17.10
Payout ratio%
7.65
7.13
9.64
10.53
10.57
7.62
10.19
11.10
8.19
8.87
17.33
8.87
9.25
54
1.424
Shares (diluted)B
2.435
2.876
3.253
3.564
3.981
3.999
4.101
4.216
4.168
4.373
1.386
1.90%
6.66%
30
20.71
Buyback yield%
1.42
0.40
0.40
3.28
2.27
2.72
3.29
5.98
3.03
2.16
5.68
3.03
2.50
35
0.253
D/E ratiox
0.821
0.756
0.740
0.780
0.688
0.681
0.651
0.661
0.722
0.769
0.150
0.681
0.731
15
119.8
Enterprise value¥M
113.1
114.7
111.5
105.2
97.97
90.02
86.06
82.20
88.28
84.95
152.0
(2.81%)
(4.04%)
48
109.1
LT debt¥M
92.73
98.22
109.0
122.1
134.4
145.2
134.9
124.7
113.9
114.6
68.68
(3.15%)
3.29%
67
Revenue
¥328.2M
3.84%
1.00×
Cost of revenue
¥229.7M
3.84%
1.00×
Operating expenses
¥57.91M
3.84%
1.00×
Cash and investments
18.99%
Goodwill & intangibles
18.94%
Property and equipment
17.65%
Spread over hurdle
78.30%