147.2
Revenue¥M
226.2
239.6
244.8
256.7
263.4
271.5
281.6
289.0
309.4
327.5
163.4
4.45%
4.01%
26
26.99
Revenue growth%
14.90
13.91
14.67
12.55
14.23
12.89
11.97
9.04
9.23
10.23
9.84
10.23
12.72
82
13.69
Gross margin%
31.41
29.79
30.18
27.92
25.68
26.71
25.81
28.73
29.04
30.76
8.10
28.73
28.89
79
16.05
Operating margin%
17.63
18.84
18.65
16.25
15.89
13.22
16.03
13.62
13.92
15.40
18.59
13.92
15.96
82
9.75
Net margin%
21.05
22.21
21.63
19.92
21.12
19.27
18.69
20.27
18.20
20.54
28.25
19.27
20.40
17
7.717
P/E ratio (avg)x
17.01
15.73
13.77
14.12
12.75
12.86
12.24
11.02
9.605
9.618
29.61
11.02
12.80
46
6.736
EV/EBITx
19.38
22.29
21.58
22.22
22.41
21.88
23.37
26.07
28.80
32.12
20.21
26.07
22.35
16
3.24
FCF yield (avg)%
8.51
7.96
7.89
5.00
3.67
2.07
4.99
5.02
4.76
2.57
27.82
4.76
4.99
65
8.36
FCF margin%
18.87
16.37
15.52
14.62
15.31
12.35
11.33
9.35
10.25
7.88
8.19
10.25
13.49
83
1.484
FCF / Net incomex
0.546
0.614
0.687
0.775
0.698
0.691
0.717
0.807
0.893
0.826
1.768
0.807
0.708
84
15.41
ROIC%
4.71
7.30
8.68
11.26
11.75
14.55
17.19
19.96
20.65
18.99
4.41
18.99
13.15
24
9.38
Return on equity%
16.06
18.53
16.76
19.11
18.00
18.99
18.62
16.46
15.71
18.34
9.93
18.34
18.17
54
8.42
Return on assets%
27.47
26.72
24.59
24.03
24.05
21.82
22.22
24.26
22.41
23.18
4.81
22.41
24.04
19
0.13
EPS¥
0.23
0.25
0.24
0.25
0.22
0.23
0.22
0.23
0.22
0.21
0.14
(1.50%)
(0.09%)
—
28.04
EPS growth%
18.47
19.55
22.04
24.75
26.07
28.08
25.29
26.33
27.76
28.34
24.56
27.76
25.68
9
0.15
Bookvalue per sh¥
0.10
0.08
0.09
0.08
0.09
0.09
0.09
0.07
0.06
0.05
0.18
(8.99%)
(6.57%)
—
0.20
FCF per share¥
0.24
0.23
0.24
0.27
0.28
0.25
0.26
0.28
0.28
0.31
0.07
2.13%
2.56%
—
0.15
Dividend per sh¥
0.11
0.10
0.10
0.11
0.12
0.11
0.09
0.08
0.09
0.09
0.22
(5.14%)
(1.21%)
—
9.98
Div yield (avg)%
28.74
30.92
32.48
33.51
34.71
37.68
35.65
36.82
39.20
36.21
27.21
36.82
35.18
45
18.80
Payout ratio%
11.17
10.00
12.84
10.46
12.61
10.72
12.03
13.28
12.99
11.55
26.83
12.03
11.79
64
1.213
Shares (diluted)B
1.056
1.153
1.079
1.153
1.080
1.168
1.076
1.087
0.953
0.883
1.213
(3.96%)
(2.50%)
62
4.31
Buyback yield%
9.89
11.12
9.93
11.17
11.50
12.21
14.98
16.64
14.90
17.11
21.38
14.98
11.86
64
0.507
D/E ratiox
0.700
0.688
0.706
0.778
0.872
0.923
1.088
1.050
0.991
0.967
0.487
0.991
0.898
30
73.34
Enterprise value¥M
162.3
184.9
206.5
223.8
214.2
201.1
205.8
226.7
232.0
242.4
205.8
2.50%
4.44%
23
153.7
LT debt¥M
145.8
152.5
159.7
144.6
139.8
144.7
155.8
148.0
164.5
159.8
162.0
2.72%
1.85%
21
Revenue
¥327.5M
4.01%
1.00×
Cost of revenue
¥204.8M
3.77%
0.98×
Operating expenses
¥76.90M
4.26%
1.02×
Cash and investments
21.50%