101.9
Revenue¥M
412.7
413.9
418.3
434.5
440.1
451.3
467.4
473.2
493.4
499.0
112.1
2.54%
2.30%
61
3.67
Revenue growth%
25.63
26.65
24.73
22.39
24.10
27.02
26.92
25.58
27.12
28.08
7.92
27.02
26.14
79
29.82
Gross margin%
19.33
16.52
19.10
16.83
14.31
12.07
13.84
12.12
9.46
7.08
24.30
12.07
14.08
22
2.70
Operating margin%
4.74
7.27
9.12
7.90
8.89
5.96
8.05
9.52
7.05
9.03
25.30
8.05
7.97
30
13.77
Net margin%
19.04
18.91
21.36
21.84
21.62
20.17
18.14
17.22
16.44
18.56
6.31
18.14
18.97
52
14.70
P/E ratio (avg)x
25.64
26.78
28.76
27.30
26.18
26.21
30.70
34.95
37.87
43.00
25.10
34.95
28.03
61
26.23
EV/EBITx
17.99
16.42
16.05
14.66
13.50
12.45
11.86
10.29
10.43
9.169
27.20
10.43
12.97
52
4.33
FCF yield (avg)%
6.45
4.45
6.01
4.46
2.56
1.39
0.40
3.02
3.10
4.54
7.29
3.02
3.78
81
11.68
FCF margin%
24.38
22.91
25.39
22.94
22.24
22.35
24.85
24.22
25.72
23.77
8.98
24.22
23.99
38
1.722
FCF / Net incomex
0.511
0.540
0.610
0.609
0.573
0.571
0.527
0.477
0.521
0.583
1.098
0.527
0.555
84
16.11
ROIC%
9.67
6.99
5.08
2.60
4.82
6.91
6.58
9.40
10.12
9.83
7.17
9.40
6.95
43
23.53
Return on equity%
11.76
12.36
14.71
13.72
13.75
14.11
11.53
13.04
13.33
11.05
22.52
13.04
13.19
28
16.83
Return on assets%
14.43
13.19
14.83
15.97
13.10
10.60
11.26
10.41
8.70
11.36
14.27
10.60
12.23
42
0.08
EPS¥
0.14
0.13
0.12
0.13
0.14
0.13
0.12
0.13
0.15
0.17
0.09
3.78%
3.04%
—
16.45
EPS growth%
31.13
32.15
30.63
28.15
27.53
27.99
29.08
28.94
31.01
30.54
23.40
29.08
29.81
27
0.16
Bookvalue per sh¥
0.24
0.26
0.31
0.34
0.34
0.37
0.42
0.46
0.46
0.54
0.16
9.47%
9.23%
—
0.10
FCF per share¥
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.04
0.05
(4.99%)
(4.95%)
—
0.09
Dividend per sh¥
0.14
0.13
0.13
0.13
0.14
0.13
0.14
0.15
0.14
0.14
0.04
0.44%
0.13%
—
18.33
Div yield (avg)%
18.39
21.39
19.74
21.71
23.13
23.77
23.18
24.91
23.90
25.87
22.11
23.90
23.16
28
18.54
Payout ratio%
24.93
23.58
23.43
22.53
21.70
19.94
17.35
16.66
14.50
16.94
22.10
16.94
20.82
32
1.741
Shares (diluted)B
1.687
1.630
1.396
1.441
1.396
1.190
1.174
1.228
1.336
1.303
1.802
(1.37%)
(3.77%)
30
17.73
Buyback yield%
9.33
10.70
11.11
11.38
13.89
12.70
13.31
11.39
9.22
11.45
19.97
11.45
11.39
33
0.271
D/E ratiox
0.279
0.250
0.263
0.227
0.234
0.245
0.263
0.283
0.278
0.280
0.859
0.278
0.263
67
377.3
Enterprise value¥M
360.1
358.2
372.8
381.4
414.8
389.1
372.8
358.2
354.1
349.8
429.1
(3.35%)
0.60%
16
485.6
LT debt¥M
579.6
527.5
565.7
527.9
502.8
464.0
440.7
477.3
443.4
422.0
27.73
(3.44%)
(3.08%)
81
Revenue
¥499.0M
2.30%
1.00×
Cost of revenue
¥256.9M
2.32%
1.00×
Operating expenses
¥121.6M
2.25%
0.99×
Cash and investments
18.54%
Return on capital
215.92%
Spread over hurdle
208.29%