55.74
Revenue¥M
191.9
203.2
223.5
241.1
263.4
285.3
305.9
327.1
351.7
372.3
61.95
7.17%
7.56%
44
28.44
Revenue growth%
32.51
30.77
32.95
35.62
33.51
31.66
31.65
34.30
36.30
38.76
7.40
34.30
33.23
51
14.67
Gross margin%
3.43
1.92
0.40
0.40
0.40
0.40
0.40
3.01
1.12
2.29
18.46
1.12
0.76
29
10.21
Operating margin%
8.53
8.81
9.07
10.08
11.51
10.23
7.25
7.49
9.09
7.42
9.07
7.49
8.94
52
20.82
Net margin%
28.46
31.19
32.22
34.07
34.69
36.32
37.08
36.31
36.77
36.69
26.08
36.69
35.50
42
34.75
P/E ratio (avg)x
10.75
9.979
9.692
9.336
9.031
8.065
7.245
6.460
6.072
5.930
23.40
6.460
8.548
12
32.97
EV/EBITx
32.90
31.46
31.24
34.40
34.80
35.37
39.18
46.45
50.17
54.51
37.23
46.45
35.09
9
15.45
FCF yield (avg)%
22.76
22.67
24.00
26.07
23.63
20.86
20.95
19.52
19.29
19.15
24.49
19.52
21.81
80
23.66
FCF margin%
23.42
26.28
28.20
28.92
31.61
29.19
31.19
33.94
31.14
29.20
12.42
31.14
29.20
29
1.682
FCF / Net incomex
0.830
0.749
0.723
0.637
0.646
0.704
0.645
0.697
0.712
0.627
0.750
0.697
0.701
19
16.19
ROIC%
11.88
11.62
10.00
10.19
11.40
14.34
16.64
15.54
15.27
14.37
15.64
15.27
13.11
85
29.72
Return on equity%
28.11
28.60
27.95
26.35
27.50
27.00
28.99
28.04
28.68
25.94
3.54
28.04
27.99
77
7.91
Return on assets%
21.55
23.59
26.49
25.61
23.10
21.64
19.75
19.55
21.24
21.41
2.73
21.24
21.60
41
0.21
EPS¥
0.71
0.79
0.79
0.92
1.10
1.16
1.32
1.34
1.57
1.73
0.21
9.43%
9.18%
—
7.98
EPS growth%
15.90
15.07
17.33
16.47
18.47
19.77
22.22
19.93
22.65
20.76
18.78
20.76
19.12
46
0.53
Bookvalue per sh¥
0.28
0.29
0.32
0.35
0.32
0.35
0.37
0.36
0.36
0.33
0.34
0.92%
1.45%
—
0.10
FCF per share¥
0.58
0.66
0.69
0.66
0.64
0.72
0.81
0.82
0.86
0.86
0.24
6.19%
3.90%
—
0.19
Dividend per sh¥
0.19
0.20
0.23
0.22
0.22
0.19
0.18
0.17
0.17
0.15
0.13
(7.57%)
(1.92%)
—
4.52
Div yield (avg)%
22.75
22.17
19.67
18.00
17.57
17.21
15.18
17.14
15.41
15.01
4.48
15.41
17.39
48
15.68
Payout ratio%
10.20
10.58
7.75
9.79
6.85
7.16
9.93
12.57
13.54
11.39
14.50
11.39
10.06
29
0.629
Shares (diluted)B
0.732
0.815
0.966
0.933
1.088
1.302
1.480
1.579
1.538
1.503
0.610
6.67%
7.58%
82
4.82
Buyback yield%
9.73
7.47
9.14
9.86
9.30
10.41
7.83
9.92
12.85
9.90
26.60
9.92
9.79
46
0.354
D/E ratiox
1.384
1.287
1.326
1.209
1.288
1.342
1.265
1.204
1.256
1.329
0.279
1.265
1.287
41
130.1
Enterprise value¥M
463.3
450.0
499.2
477.4
565.1
558.9
530.3
609.5
630.2
695.2
224.7
4.23%
5.85%
40
394.3
LT debt¥M
53.17
57.78
55.00
63.28
61.80
62.12
65.68
66.06
74.79
69.69
230.1
2.43%
3.15%
40
Revenue
¥372.3M
7.56%
1.00×
Cost of revenue
¥260.6M
7.56%
1.00×
Operating expenses
¥77.82M
7.35%
0.98×
Goodwill & intangibles
15.32%