515.0
Revenue¥M
349.7
362.1
375.9
384.6
397.2
425.5
447.4
472.3
495.0
517.0
551.0
5.42%
4.56%
88
15.46
Revenue growth%
30.04
31.91
31.57
28.76
26.91
25.17
27.58
27.82
26.14
26.27
19.36
26.27
27.70
11
23.38
Gross margin%
7.04
7.04
7.15
5.01
2.09
2.98
1.36
0.83
0.40
1.78
2.08
1.36
2.54
8
7.87
Operating margin%
15.02
17.42
19.76
18.16
18.08
15.51
13.55
11.13
12.29
12.77
25.67
12.77
15.26
91
3.89
Net margin%
23.07
23.18
23.08
23.96
22.42
22.71
22.53
20.68
22.57
19.76
2.76
22.53
22.64
38
15.06
P/E ratio (avg)x
39.98
37.58
38.17
39.53
42.53
45.54
45.17
42.98
47.29
54.29
26.08
45.54
42.76
79
14.97
EV/EBITx
38.59
43.45
50.12
52.12
57.72
58.43
70.79
75.53
81.05
94.43
17.56
75.53
58.07
26
25.46
FCF yield (avg)%
14.42
15.42
16.62
18.05
20.18
22.62
24.48
26.21
25.46
26.03
14.85
25.46
21.40
86
24.76
FCF margin%
33.16
32.83
34.97
35.41
37.23
34.39
34.42
32.73
34.07
36.86
4.94
34.39
34.41
25
0.872
FCF / Net incomex
1.438
1.469
1.338
1.416
1.307
1.409
1.278
1.419
1.301
1.250
1.684
1.301
1.374
8
10.42
ROIC%
30.01
30.36
32.43
30.78
28.75
26.13
26.02
23.09
22.63
19.77
5.09
23.09
27.44
78
21.77
Return on equity%
4.51
3.28
5.12
5.54
4.39
7.23
6.94
9.00
10.58
13.07
9.18
9.00
6.24
53
2.45
Return on assets%
22.24
22.73
20.88
20.65
21.22
18.72
21.66
21.96
22.98
24.32
13.96
21.96
21.81
27
0.25
EPS¥
0.77
0.79
0.92
0.97
1.09
1.14
1.11
1.16
1.32
1.34
0.26
4.26%
6.17%
—
2.42
EPS growth%
13.86
14.04
16.31
17.88
17.24
18.60
18.45
20.15
23.14
25.90
17.60
20.15
18.17
91
0.50
Bookvalue per sh¥
0.55
0.53
0.54
0.50
0.53
0.59
0.59
0.64
0.72
0.76
0.42
7.54%
2.49%
—
0.11
FCF per share¥
0.17
0.18
0.17
0.16
0.18
0.17
0.16
0.18
0.20
0.21
0.15
3.09%
3.08%
—
0.41
Dividend per sh¥
0.48
0.44
0.47
0.48
0.47
0.44
0.41
0.42
0.41
0.45
0.09
(1.01%)
0.02%
—
13.75
Div yield (avg)%
21.31
21.37
22.78
24.70
22.97
25.77
27.54
24.97
25.52
26.76
21.95
25.77
24.84
49
2.04
Payout ratio%
13.54
12.91
14.41
14.31
14.41
17.12
14.76
17.47
15.17
17.98
25.07
17.12
14.59
46
0.494
Shares (diluted)B
0.719
0.835
0.961
1.034
1.153
1.116
1.175
1.241
1.250
1.436
0.488
4.49%
7.67%
72
17.71
Buyback yield%
0.40
1.27
4.13
6.89
9.54
11.12
10.31
9.22
6.97
7.28
26.67
9.22
7.12
91
1.409
D/E ratiox
1.692
1.674
1.534
1.407
1.462
1.428
1.586
1.806
1.751
1.687
0.500
1.687
1.630
55
325.3
Enterprise value¥M
568.9
603.0
568.8
536.7
540.1
488.3
443.2
490.9
513.0
503.2
153.0
(1.41%)
(0.41%)
43
240.3
LT debt¥M
225.6
248.0
276.9
299.4
317.1
323.3
327.3
375.5
420.9
499.8
272.8
9.53%
8.44%
61
Revenue
¥517.0M
4.56%
1.00×
Cost of revenue
¥313.2M
4.53%
1.00×
Operating expenses
¥78.00M
4.00%
0.95×
Cash and investments
21.29%
Property and equipment
14.70%