463.7
Revenue¥M
223.8
245.5
270.8
295.4
315.5
338.5
375.2
418.1
460.2
490.4
502.9
9.22%
9.22%
16
9.86
Revenue growth%
3.31
1.79
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
27.64
0.40
0.40
56
20.99
Gross margin%
9.86
10.96
8.63
5.64
4.61
6.70
8.83
7.45
8.65
9.96
3.05
8.65
8.64
68
19.56
Operating margin%
5.92
5.90
6.17
7.60
9.91
9.02
7.48
6.15
5.17
4.37
11.04
6.15
6.16
65
27.90
Net margin%
32.84
31.59
31.30
31.12
29.08
28.49
29.13
30.67
29.48
27.10
4.93
29.13
30.08
33
18.18
P/E ratio (avg)x
50.88
59.81
66.33
65.22
76.77
85.54
84.72
99.79
104.0
105.7
17.28
99.79
80.74
50
10.36
EV/EBITx
14.45
16.55
17.90
18.85
20.57
22.19
21.01
19.67
19.73
19.97
18.40
19.97
19.70
38
29.33
FCF yield (avg)%
16.85
15.27
17.54
17.15
17.79
16.43
17.00
19.97
20.35
19.08
14.56
19.08
17.35
34
7.92
FCF margin%
12.88
15.08
15.03
16.33
17.06
19.99
22.31
20.35
19.70
17.58
9.67
19.99
17.32
75
1.012
FCF / Net incomex
0.852
0.922
0.871
0.821
0.830
0.885
0.950
0.981
1.020
1.077
0.874
0.981
0.904
13
27.05
ROIC%
13.78
16.48
18.08
19.07
21.56
20.52
20.21
22.42
24.45
24.49
6.49
22.42
20.37
91
18.95
Return on equity%
3.05
5.68
3.71
4.31
3.56
4.88
4.96
1.99
1.02
0.40
9.01
1.99
3.64
92
14.86
Return on assets%
34.72
34.69
35.45
36.63
37.32
34.69
31.86
34.29
32.40
33.30
23.22
33.30
34.69
64
0.09
EPS¥
0.13
0.13
0.16
0.18
0.21
0.22
0.22
0.25
0.30
0.35
0.10
10.63%
10.28%
—
13.40
EPS growth%
12.88
12.42
14.60
16.89
19.30
19.49
21.03
18.39
16.45
14.31
5.58
18.39
16.67
41
0.12
Bookvalue per sh¥
0.16
0.15
0.14
0.16
0.14
0.13
0.12
0.13
0.13
0.13
0.26
(1.11%)
(1.35%)
—
0.19
FCF per share¥
0.43
0.44
0.48
0.56
0.59
0.66
0.73
0.84
0.84
0.95
0.16
10.11%
8.89%
—
0.10
Dividend per sh¥
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.08
(1.57%)
(1.05%)
—
18.87
Div yield (avg)%
7.69
5.42
6.94
6.58
7.63
8.18
9.43
9.28
9.12
6.51
5.53
9.12
7.66
71
15.34
Payout ratio%
28.86
31.15
33.76
36.63
39.37
39.34
40.74
39.56
41.34
42.06
18.95
40.74
39.36
39
1.343
Shares (diluted)B
0.990
1.090
1.077
1.043
1.074
1.028
0.976
0.944
0.853
0.869
1.389
(4.14%)
(2.41%)
62
15.26
Buyback yield%
16.33
18.81
21.39
21.93
21.74
20.80
19.54
20.60
19.36
17.84
7.80
19.54
20.07
20
0.272
D/E ratiox
1.759
2.072
2.359
2.475
2.586
2.690
3.048
3.584
3.925
4.568
0.413
3.584
2.638
85
235.5
Enterprise value¥M
357.8
417.6
418.1
413.5
471.6
459.4
453.7
435.1
470.2
493.1
279.7
0.89%
3.84%
24
69.53
LT debt¥M
295.1
296.8
347.1
388.3
400.0
422.5
464.2
484.7
550.8
586.3
374.6
7.95%
7.19%
30
Revenue
¥490.4M
9.22%
1.00×
Cost of revenue
¥277.8M
9.18%
1.00×
Operating expenses
¥89.05M
9.68%
1.04×
Cash and investments
23.27%