53.85
Revenue¥M
232.2
249.7
266.8
281.4
304.9
328.5
343.6
365.7
380.6
404.8
56.58
5.83%
6.54%
89
13.81
Revenue growth%
25.35
25.26
24.18
23.92
23.57
25.47
25.04
26.20
26.33
28.42
29.48
26.20
25.30
57
13.03
Gross margin%
6.30
7.29
7.97
9.50
11.35
10.75
11.82
10.85
11.50
12.83
28.81
11.50
10.80
60
7.69
Operating margin%
12.98
13.34
12.71
14.82
12.37
13.27
15.12
14.39
11.84
10.68
9.14
13.27
13.12
77
15.05
Net margin%
16.18
18.53
21.01
22.84
19.84
21.92
19.14
20.82
23.31
25.55
16.19
21.92
20.91
42
25.19
P/E ratio (avg)x
37.08
37.50
35.06
38.80
41.25
47.28
45.39
44.75
42.85
44.59
20.59
44.75
42.05
39
8.109
EV/EBITx
26.87
29.56
32.11
35.34
39.41
40.86
42.45
43.60
44.79
52.04
33.20
43.60
40.14
19
21.51
FCF yield (avg)%
8.85
10.66
10.45
10.11
11.03
12.31
10.18
12.70
12.23
10.22
23.72
12.23
10.56
46
29.59
FCF margin%
14.33
16.87
15.80
15.49
16.57
16.38
18.97
16.08
14.98
17.25
15.25
16.38
16.23
66
1.226
FCF / Net incomex
1.322
1.381
1.308
1.262
1.176
1.125
1.132
1.018
0.923
0.954
1.421
1.018
1.154
90
25.06
ROIC%
18.43
21.40
20.11
23.11
25.49
26.49
23.53
21.55
19.94
19.76
21.40
21.55
21.48
39
25.31
Return on equity%
22.76
23.46
21.62
23.84
22.28
22.44
23.43
22.89
20.58
20.30
14.07
22.44
22.60
40
28.40
Return on assets%
0.73
0.40
1.14
0.40
0.40
2.95
2.60
0.97
1.66
3.20
8.43
2.60
1.06
21
0.36
EPS¥
0.38
0.38
0.37
0.37
0.38
0.40
0.40
0.40
0.42
0.40
0.37
1.08%
0.13%
—
20.14
EPS growth%
11.46
9.60
9.31
7.13
6.72
8.47
9.61
8.68
8.28
7.42
13.60
8.47
8.58
84
1.21
Bookvalue per sh¥
0.75
0.75
0.83
0.80
0.95
1.07
1.16
1.12
1.14
1.23
1.36
5.42%
6.02%
—
0.89
FCF per share¥
0.53
0.56
0.67
0.72
0.87
0.93
1.02
1.20
1.30
1.52
1.31
11.90%
11.61%
—
1.34
Dividend per sh¥
0.58
0.67
0.74
0.85
0.97
0.99
1.21
1.30
1.42
1.72
0.73
12.04%
11.91%
—
24.09
Div yield (avg)%
0.40
3.02
5.39
7.44
5.32
4.47
2.54
0.83
1.13
0.40
26.36
1.13
2.78
95
24.32
Payout ratio%
19.57
21.32
20.48
21.38
19.56
19.61
22.15
22.10
21.00
23.28
4.67
22.10
21.16
26
166.2
Shares (diluted)M
190.2
178.2
166.3
158.9
159.8
161.4
178.3
173.6
188.2
172.0
161.7
1.48%
(0.96%)
54
3.47
Buyback yield%
23.22
20.86
20.80
22.59
23.64
21.92
19.89
19.53
22.05
23.72
20.94
21.92
21.99
18
1.739
D/E ratiox
1.877
2.137
2.325
2.632
3.095
3.607
3.584
3.779
3.820
4.089
1.365
3.779
3.340
45
203.5
Enterprise value¥M
57.51
63.21
73.27
76.09
85.06
87.10
88.88
91.09
102.3
106.7
122.3
4.64%
7.37%
48
128.2
LT debt¥M
426.0
416.0
442.7
473.7
443.4
418.3
398.4
451.2
467.1
501.8
144.1
2.50%
2.00%
26
Revenue
¥404.8M
6.54%
1.00×
Cost of revenue
¥240.4M
6.97%
1.04×
Operating expenses
¥82.88M
6.14%
0.96×
Goodwill & intangibles
16.41%
Property and equipment
15.08%