217.0
Revenue¥M
99.95
107.8
116.7
123.9
132.1
143.7
158.0
174.6
190.3
203.4
232.9
9.01%
8.11%
57
27.77
Revenue growth%
2.31
1.00
0.40
0.40
0.49
0.40
0.84
0.40
1.97
0.40
25.06
0.40
0.44
8
18.16
Gross margin%
9.69
8.22
8.38
6.57
5.31
7.45
9.64
9.06
6.94
9.22
8.53
9.06
8.30
64
25.38
Operating margin%
22.06
20.25
20.04
18.15
16.09
16.04
16.46
14.15
15.61
13.81
10.15
15.61
16.27
53
19.40
Net margin%
3.52
5.38
2.86
0.40
3.03
1.77
0.40
3.30
4.81
6.41
9.89
3.30
3.16
73
22.76
P/E ratio (avg)x
18.65
19.93
18.01
18.13
17.54
17.74
18.75
21.03
23.74
25.08
6.140
21.03
18.70
28
35.34
EV/EBITx
28.06
25.58
27.77
30.71
33.65
33.96
31.92
29.98
27.14
24.76
35.38
29.98
29.02
28
3.11
FCF yield (avg)%
15.64
13.67
15.02
13.76
15.23
16.40
18.71
17.94
19.31
19.76
28.34
18.71
16.02
46
20.80
FCF margin%
8.43
10.58
10.23
11.53
11.93
10.99
11.15
11.45
9.34
8.31
19.35
10.99
10.79
49
1.465
FCF / Net incomex
0.571
0.594
0.612
0.519
0.551
0.574
0.487
0.467
0.415
0.425
0.421
0.467
0.535
70
7.93
ROIC%
9.83
6.91
5.36
5.98
6.85
7.05
5.80
4.90
5.88
3.05
20.45
5.80
5.93
17
16.06
Return on equity%
16.41
16.97
18.16
21.09
19.15
18.78
17.61
17.35
14.74
13.56
23.85
17.35
17.48
42
18.59
Return on assets%
12.63
12.12
11.44
10.99
9.87
12.12
9.88
11.78
14.15
12.79
24.58
12.12
11.95
90
0.24
EPS¥
0.09
0.09
0.10
0.09
0.09
0.08
0.09
0.08
0.08
0.08
0.27
(1.61%)
0.30%
—
11.33
EPS growth%
14.00
15.86
18.02
19.04
16.61
15.46
17.49
17.17
17.85
17.48
18.00
17.48
17.33
68
0.28
Bookvalue per sh¥
0.08
0.07
0.07
0.08
0.09
0.08
0.09
0.08
0.09
0.09
0.08
1.30%
2.54%
—
0.29
FCF per share¥
0.33
0.30
0.34
0.38
0.37
0.41
0.45
0.45
0.45
0.46
0.31
4.07%
3.47%
—
0.30
Dividend per sh¥
0.47
0.44
0.45
0.41
0.42
0.40
0.40
0.45
0.50
0.53
0.36
4.81%
0.98%
—
23.54
Div yield (avg)%
6.69
6.75
5.05
7.18
8.96
8.44
6.89
5.45
5.33
3.10
11.04
5.45
6.72
29
19.70
Payout ratio%
10.16
10.77
9.47
9.24
7.48
10.03
10.04
12.64
14.53
13.28
18.51
12.64
10.10
92
0.438
Shares (diluted)B
0.595
0.600
0.660
0.688
0.748
0.846
0.936
1.042
1.152
1.328
0.443
12.17%
8.67%
29
3.85
Buyback yield%
23.31
22.29
24.46
23.25
24.46
21.49
20.08
21.02
22.57
22.79
6.42
21.49
22.68
33
1.252
D/E ratiox
0.314
0.345
0.343
0.361
0.397
0.402
0.392
0.463
0.458
0.481
1.407
0.458
0.395
5
86.10
Enterprise value¥M
205.4
196.3
188.2
181.7
196.9
190.7
209.0
205.7
224.7
230.8
59.46
3.23%
2.11%
22
49.68
LT debt¥M
122.4
134.3
147.9
136.1
151.2
149.3
145.5
147.8
145.2
148.8
50.96
(0.32%)
2.13%
79
Revenue
¥203.4M
8.11%
1.00×
Cost of revenue
¥104.6M
7.69%
0.96×
Operating expenses
¥37.62M
8.37%
1.02×
Cash and investments
16.47%