178.8
Revenue¥M
591.7
602.3
604.7
602.3
625.2
625.9
634.1
639.7
666.3
674.4
198.4
1.52%
1.29%
45
29.12
Revenue growth%
21.73
23.07
21.47
22.71
21.98
20.71
18.28
18.27
17.07
15.85
4.43
18.27
21.09
44
26.79
Gross margin%
21.59
24.00
24.32
23.06
21.20
19.24
21.59
21.42
20.83
21.05
28.26
21.05
21.51
81
25.85
Operating margin%
7.32
4.53
4.16
3.87
1.32
0.40
1.45
1.37
1.64
2.80
22.39
1.45
2.22
12
5.54
Net margin%
29.10
31.84
32.33
29.37
27.27
29.68
27.98
30.18
31.90
30.59
8.97
30.18
29.93
73
15.69
P/E ratio (avg)x
36.69
37.23
34.96
34.42
39.12
36.50
33.96
32.48
30.34
28.22
29.09
32.48
34.69
57
29.51
EV/EBITx
61.23
66.37
72.07
82.53
94.51
92.88
107.4
118.9
141.6
150.5
36.64
118.9
93.70
12
16.51
FCF yield (avg)%
28.43
27.27
27.77
28.24
27.40
26.21
29.10
31.47
32.72
32.77
24.82
31.47
28.34
14
15.23
FCF margin%
6.53
9.10
9.32
7.44
7.37
9.05
8.72
7.25
4.32
6.67
19.22
7.25
7.41
73
1.348
FCF / Net incomex
0.421
0.365
0.385
0.336
0.356
0.370
0.382
0.409
0.355
0.358
0.161
0.370
0.367
68
22.29
ROIC%
11.81
10.92
8.03
7.55
7.19
9.07
10.61
11.12
11.99
10.15
19.65
10.61
10.38
39
20.51
Return on equity%
17.57
16.41
18.00
19.39
19.76
21.89
24.44
22.14
21.12
22.57
24.59
22.14
20.44
79
3.79
Return on assets%
5.18
6.68
6.99
4.30
6.95
6.94
6.19
6.38
6.81
7.81
5.09
6.81
6.74
82
0.37
EPS¥
0.08
0.08
0.08
0.07
0.08
0.07
0.07
0.08
0.07
0.06
0.38
(6.56%)
(4.62%)
—
21.66
EPS growth%
4.92
4.66
5.80
3.65
6.02
6.48
4.79
4.35
4.11
3.92
28.56
4.35
4.73
75
0.68
Bookvalue per sh¥
0.36
0.35
0.39
0.40
0.42
0.48
0.51
0.53
0.60
0.59
0.51
6.70%
6.86%
—
0.34
FCF per share¥
0.23
0.24
0.23
0.26
0.32
0.33
0.37
0.43
0.51
0.60
0.33
13.60%
11.47%
—
0.38
Dividend per sh¥
0.54
0.48
0.43
0.44
0.47
0.46
0.52
0.55
0.53
0.57
0.24
3.81%
0.93%
—
4.24
Div yield (avg)%
19.32
19.32
19.63
21.83
23.50
22.35
23.78
24.64
25.02
23.66
6.25
23.78
22.93
46
3.14
Payout ratio%
6.28
9.00
11.60
9.36
7.89
4.96
4.31
4.16
4.68
7.36
23.25
4.68
6.82
45
0.674
Shares (diluted)B
0.822
0.847
0.976
0.963
1.029
1.017
0.982
0.987
1.045
1.070
0.699
0.78%
2.80%
35
22.95
Buyback yield%
3.28
4.64
6.50
9.32
10.59
13.10
11.94
9.22
11.21
13.17
15.92
11.94
9.95
85
1.760
D/E ratiox
0.193
0.190
0.215
0.211
0.212
0.241
0.232
0.257
0.289
0.284
0.934
0.257
0.224
15
364.9
Enterprise value¥M
95.43
90.38
97.80
110.1
118.7
118.8
114.0
118.1
129.5
140.5
525.7
3.42%
5.00%
5
298.8
LT debt¥M
162.9
164.8
168.4
150.0
162.9
169.4
160.3
173.9
154.7
143.6
572.9
(2.48%)
(0.27%)
36
Revenue
¥674.4M
1.29%
1.00×
Cost of revenue
¥358.8M
1.60%
1.03×
Operating expenses
¥126.7M
1.42%
1.01×
Property and equipment
19.96%
Cash and investments
19.23%
Goodwill & intangibles
16.51%