66.15
Revenue¥M
238.6
258.4
280.4
300.6
320.0
344.3
369.7
395.3
429.9
461.6
72.08
7.60%
7.90%
27
27.64
Revenue growth%
9.45
10.47
11.04
8.12
6.18
7.56
6.09
6.80
5.01
7.44
19.89
6.80
7.50
6
26.40
Gross margin%
27.17
27.65
26.42
27.17
25.19
23.58
20.59
20.95
22.06
21.90
29.74
21.90
24.38
62
23.86
Operating margin%
23.27
22.88
21.32
21.49
24.36
27.32
28.50
27.07
27.38
28.43
9.18
27.38
25.72
80
6.25
Net margin%
28.50
26.00
27.07
24.40
25.17
27.43
26.54
28.34
27.04
26.59
5.20
27.04
26.82
45
35.86
P/E ratio (avg)x
34.28
38.33
41.23
42.86
47.84
48.69
46.45
48.33
50.84
55.83
35.59
48.69
47.15
70
6.034
EV/EBITx
9.696
10.07
11.87
13.45
14.89
17.56
19.51
21.58
23.59
25.15
19.09
21.58
16.22
9
24.00
FCF yield (avg)%
11.66
13.08
11.95
13.69
15.27
18.25
15.67
13.94
12.78
15.26
14.54
15.26
13.82
10
17.68
FCF margin%
24.95
23.91
25.23
25.35
25.35
25.13
23.81
21.39
20.18
19.51
5.24
21.39
24.43
52
1.108
FCF / Net incomex
1.656
1.523
1.375
1.412
1.274
1.293
1.282
1.221
1.138
1.156
1.392
1.221
1.288
46
21.33
ROIC%
15.07
17.08
14.11
12.20
14.20
11.92
9.41
7.95
8.60
9.03
8.53
9.03
12.06
57
17.81
Return on equity%
15.87
17.48
17.54
19.89
21.49
23.81
25.29
26.25
26.46
24.00
10.13
25.29
22.65
30
19.61
Return on assets%
22.85
24.30
23.67
21.46
19.35
22.26
19.89
21.13
19.80
22.80
12.63
21.13
21.86
68
0.09
EPS¥
0.20
0.19
0.19
0.20
0.21
0.22
0.21
0.22
0.23
0.20
0.09
(0.98%)
0.07%
—
16.51
EPS growth%
29.55
31.36
34.20
36.63
36.00
38.83
38.54
39.61
37.24
38.41
24.94
38.54
36.93
25
0.27
Bookvalue per sh¥
0.14
0.15
0.14
0.13
0.13
0.14
0.15
0.17
0.19
0.17
0.23
4.45%
1.18%
—
0.10
FCF per share¥
0.29
0.33
0.39
0.46
0.55
0.57
0.68
0.72
0.81
0.88
0.24
10.04%
12.10%
—
0.11
Dividend per sh¥
0.46
0.46
0.48
0.49
0.50
0.52
0.55
0.53
0.49
0.50
0.07
0.13%
1.10%
—
13.44
Div yield (avg)%
22.01
21.90
21.21
22.57
22.62
20.46
20.55
21.32
22.15
25.10
29.55
21.32
21.96
60
24.01
Payout ratio%
22.53
20.46
17.83
15.60
16.21
18.80
19.28
21.64
24.62
22.87
6.43
21.64
19.87
78
0.641
Shares (diluted)B
0.956
0.940
1.015
1.057
1.219
1.326
1.535
1.783
2.130
2.478
0.633
15.25%
9.91%
16
25.90
Buyback yield%
7.80
5.13
3.17
2.48
5.04
7.24
7.93
9.78
10.38
9.93
27.92
9.78
7.52
15
1.704
D/E ratiox
0.273
0.252
0.266
0.279
0.263
0.261
0.245
0.264
0.287
0.310
0.733
0.264
0.265
17
323.5
Enterprise value¥M
273.3
251.5
233.3
207.8
199.9
207.2
185.5
166.7
170.3
186.0
394.8
(1.43%)
(3.42%)
90
250.8
LT debt¥M
680.5
689.8
694.2
733.9
745.8
768.2
753.2
816.5
975.7
971.0
88.45
5.42%
5.20%
17
Revenue
¥461.6M
7.90%
1.00×
Cost of revenue
¥273.1M
7.96%
1.01×
Operating expenses
¥47.56M
7.88%
1.00×
Property and equipment
20.56%
Cash and investments
18.13%