434.2
Revenue¥M
592.2
636.6
681.5
701.4
750.1
786.5
827.9
882.1
927.6
988.0
474.2
5.66%
5.63%
83
26.23
Revenue growth%
19.73
19.63
18.54
19.94
17.32
16.79
19.38
16.99
19.40
19.42
20.55
19.38
19.39
59
20.68
Gross margin%
10.98
10.49
7.64
9.21
7.70
9.49
6.80
7.90
10.58
8.56
24.12
8.56
8.89
31
23.95
Operating margin%
18.44
18.16
19.27
19.48
17.79
17.64
17.77
17.77
15.08
17.24
14.51
17.64
17.78
92
14.59
Net margin%
11.80
13.87
12.65
14.58
15.06
17.50
19.91
21.87
22.41
24.04
9.86
21.87
16.28
62
8.618
P/E ratio (avg)x
35.07
35.45
38.92
42.29
45.26
45.41
44.42
44.97
44.57
52.75
20.74
44.97
44.50
94
16.38
EV/EBITx
22.87
24.04
25.19
27.12
26.59
24.01
26.50
24.14
24.18
21.61
28.01
24.14
24.16
74
24.60
FCF yield (avg)%
22.65
22.98
21.15
24.13
25.73
27.77
29.94
32.73
32.93
30.98
26.05
30.98
26.75
48
9.98
FCF margin%
25.17
26.11
25.58
23.87
24.41
26.28
26.02
25.29
27.30
27.72
19.94
26.28
25.80
34
0.517
FCF / Net incomex
1.110
0.988
1.112
1.171
1.236
1.127
1.270
1.292
1.282
1.245
1.237
1.270
1.203
34
24.37
ROIC%
3.61
2.58
2.20
1.36
3.45
4.93
5.62
8.30
5.85
7.71
22.09
5.85
4.27
23
29.26
Return on equity%
18.72
20.94
22.76
24.67
27.51
25.89
23.45
24.71
26.19
28.02
12.78
25.89
24.69
43
5.89
Return on assets%
18.75
21.57
18.68
16.91
18.22
16.70
17.59
20.38
22.55
20.09
12.97
20.09
18.71
33
0.29
EPS¥
0.24
0.22
0.21
0.23
0.20
0.19
0.20
0.21
0.20
0.17
0.32
(2.84%)
(3.45%)
—
7.26
EPS growth%
6.48
6.27
4.42
6.80
5.06
7.47
8.78
6.70
6.62
4.16
21.66
6.70
6.55
16
0.12
Bookvalue per sh¥
0.08
0.07
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.46
(3.02%)
(1.86%)
—
0.34
FCF per share¥
0.99
0.96
1.08
1.11
1.27
1.48
1.55
1.80
2.16
2.24
0.18
12.05%
10.54%
—
0.39
Dividend per sh¥
0.15
0.16
0.16
0.18
0.17
0.16
0.16
0.17
0.17
0.18
0.10
0.59%
0.65%
—
5.54
Div yield (avg)%
28.16
30.48
33.02
33.04
34.14
36.80
34.68
32.15
33.16
31.83
7.93
33.16
33.03
95
28.41
Payout ratio%
2.24
0.89
0.40
0.40
1.96
2.05
3.31
3.44
4.15
6.35
26.94
3.44
2.14
62
0.939
Shares (diluted)B
1.731
1.866
1.926
1.886
2.170
2.480
2.755
2.875
2.894
2.775
0.958
5.05%
6.54%
89
28.85
Buyback yield%
8.34
10.03
10.12
8.92
10.59
10.90
12.04
12.59
12.27
11.72
11.06
12.04
10.74
94
1.265
D/E ratiox
1.366
1.466
1.357
1.495
1.371
1.331
1.207
1.194
1.220
1.199
0.886
1.207
1.344
91
0.584
Enterprise value¥B
0.646
0.651
0.727
0.810
0.862
0.939
1.004
1.175
1.318
1.530
0.112
12.15%
10.28%
66
0.417
LT debt¥B
0.764
0.816
0.984
1.087
1.144
1.282
1.441
1.469
1.469
1.788
0.276
9.33%
10.36%
15
Revenue
¥988.0M
5.63%
1.00×
Cost of revenue
¥691.6M
5.63%
1.00×
Operating expenses
¥204.7M
4.98%
0.94×
Goodwill & intangibles
15.61%