452.1
Revenue¥M
367.9
383.5
399.4
427.8
459.2
480.3
515.0
547.3
575.7
617.7
468.7
6.11%
5.70%
19
12.76
Revenue growth%
23.02
24.78
25.83
23.86
23.21
23.57
24.09
22.21
22.75
21.55
8.15
22.75
23.39
86
9.76
Gross margin%
13.08
13.53
13.13
11.37
8.38
9.66
10.02
10.02
12.86
11.61
5.05
10.02
11.49
26
12.56
Operating margin%
11.67
10.26
7.91
10.42
11.69
14.13
16.50
18.45
16.35
16.20
14.12
16.35
12.91
72
10.25
Net margin%
8.65
8.67
7.28
9.39
9.99
7.81
7.03
5.54
7.80
6.55
16.99
7.03
7.81
56
21.08
P/E ratio (avg)x
20.67
20.03
21.87
22.14
21.49
19.82
22.04
24.31
22.85
21.61
16.10
22.04
21.74
13
17.56
EV/EBITx
11.83
12.71
12.14
13.29
12.73
12.14
11.22
12.34
11.88
10.80
17.22
11.88
12.14
64
6.98
FCF yield (avg)%
7.96
8.21
6.25
6.88
4.32
1.56
0.40
2.17
0.54
0.40
26.99
0.54
3.25
90
21.39
FCF margin%
15.89
17.55
19.56
20.41
22.38
19.49
17.51
15.01
15.33
16.99
8.17
16.99
17.53
37
0.402
FCF / Net incomex
1.849
1.990
1.786
1.906
1.824
1.889
1.775
1.533
1.351
1.309
0.673
1.533
1.805
34
8.78
ROIC%
13.17
12.25
12.31
10.56
8.93
10.22
12.66
14.70
16.71
17.69
5.71
14.70
12.48
36
23.00
Return on equity%
15.02
13.42
10.50
12.56
12.02
14.99
14.46
14.14
14.68
16.51
4.27
14.68
14.30
94
20.35
Return on assets%
14.00
11.75
9.87
11.21
8.87
8.03
10.42
9.38
8.60
7.87
18.65
8.60
9.62
27
0.14
EPS¥
0.08
0.08
0.08
0.08
0.09
0.11
0.12
0.14
0.14
0.17
0.16
12.09%
8.96%
—
22.71
EPS growth%
10.91
10.27
9.12
8.18
8.21
11.16
10.73
12.31
11.13
12.85
25.54
11.16
10.82
38
0.08
Bookvalue per sh¥
0.08
0.08
0.10
0.10
0.09
0.09
0.10
0.10
0.10
0.11
0.17
3.76%
4.71%
—
0.07
FCF per share¥
0.07
0.07
0.07
0.07
0.06
0.07
0.06
0.06
0.06
0.05
0.14
(3.25%)
(2.27%)
—
0.07
Dividend per sh¥
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.11
1.62%
(0.85%)
—
25.31
Div yield (avg)%
12.56
15.01
14.17
12.49
15.20
16.44
13.56
12.13
14.55
16.82
2.95
14.55
14.36
30
20.94
Payout ratio%
20.89
19.72
20.58
20.28
20.61
19.57
20.66
19.88
20.28
22.94
19.34
20.28
20.43
85
1.977
Shares (diluted)B
1.738
1.930
2.037
1.856
1.979
1.809
1.934
1.931
1.964
1.913
2.045
(0.67%)
0.22%
32
18.72
Buyback yield%
20.50
20.04
17.92
15.69
16.55
13.82
14.68
15.37
16.93
18.38
28.74
15.37
16.74
13
0.192
D/E ratiox
1.353
1.510
1.475
1.373
1.447
1.428
1.398
1.533
1.583
1.511
1.539
1.511
1.461
15
96.32
Enterprise value¥M
183.1
179.6
170.9
163.1
182.4
173.1
202.4
231.8
234.2
243.0
260.7
5.90%
2.44%
65
79.03
LT debt¥M
185.3
189.0
166.6
174.6
178.9
190.0
187.6
187.0
182.2
178.6
536.4
(0.03%)
(0.42%)
43
Revenue
¥617.7M
5.70%
1.00×
Cost of revenue
¥350.0M
5.72%
1.00×
Operating expenses
¥67.79M
5.77%
1.01×
Cash and investments
18.71%