393.1
Revenue¥M
445.1
464.1
480.0
484.3
499.4
513.4
518.1
531.3
547.5
569.9
414.8
2.68%
2.79%
10
23.41
Revenue growth%
26.89
28.44
30.02
28.02
28.96
27.56
28.86
26.49
24.92
24.20
4.41
26.49
27.79
37
17.06
Gross margin%
13.26
10.39
11.34
9.73
8.38
10.32
13.28
11.93
9.92
11.70
29.18
11.70
10.86
87
18.50
Operating margin%
2.99
4.03
1.08
0.73
3.38
4.42
3.85
3.48
4.77
7.50
20.71
4.42
3.66
32
3.58
Net margin%
3.90
1.74
3.60
0.60
0.40
0.40
0.40
2.79
2.28
4.55
16.12
2.28
2.01
58
21.90
P/E ratio (avg)x
70.23
69.81
70.48
78.63
82.06
91.50
91.81
107.6
114.7
127.9
16.69
107.6
86.78
70
34.94
EV/EBITx
29.89
31.28
29.42
31.41
31.02
32.42
29.58
30.50
30.29
27.74
16.62
30.29
30.39
25
18.85
FCF yield (avg)%
32.08
34.19
34.31
31.39
29.82
28.13
30.18
30.30
32.09
32.60
4.81
30.30
31.73
81
10.12
FCF margin%
4.74
4.42
2.02
3.12
5.08
4.70
5.03
6.86
9.62
6.97
24.06
6.86
4.89
16
1.208
FCF / Net incomex
0.595
0.547
0.474
0.491
0.535
0.493
0.434
0.463
0.402
0.440
0.273
0.440
0.482
73
13.39
ROIC%
27.85
26.29
24.42
25.22
26.11
25.34
28.02
30.12
28.36
29.81
12.98
28.36
27.07
41
13.43
Return on equity%
9.64
9.63
12.17
10.35
8.24
10.00
9.62
11.49
8.54
10.08
2.41
10.00
9.82
85
25.29
Return on assets%
28.39
28.48
29.34
30.77
30.31
27.61
26.11
27.88
29.21
31.17
21.52
27.88
28.84
47
0.21
EPS¥
0.19
0.19
0.20
0.19
0.22
0.24
0.23
0.21
0.22
0.25
0.22
2.92%
3.03%
—
2.15
EPS growth%
12.12
12.91
14.12
12.02
14.27
14.78
17.23
16.31
15.21
12.62
10.83
15.21
14.20
41
0.16
Bookvalue per sh¥
0.16
0.16
0.17
0.18
0.18
0.18
0.16
0.14
0.14
0.12
0.16
(7.03%)
(2.39%)
—
0.06
FCF per share¥
0.18
0.20
0.18
0.18
0.19
0.20
0.18
0.16
0.17
0.16
0.10
(3.38%)
(0.73%)
—
0.15
Dividend per sh¥
0.07
0.07
0.08
0.08
0.10
0.11
0.12
0.13
0.12
0.11
0.07
3.11%
7.02%
—
29.01
Div yield (avg)%
7.22
9.17
8.48
7.89
9.57
11.69
11.76
13.79
15.62
13.24
5.97
13.24
10.63
95
14.27
Payout ratio%
27.76
27.83
26.80
29.04
31.80
33.76
33.87
34.11
31.97
31.91
9.02
33.76
31.85
91
1.446
Shares (diluted)B
1.339
1.488
1.702
1.842
1.775
1.904
2.058
1.951
1.985
2.247
1.492
4.83%
4.64%
6
4.80
Buyback yield%
8.09
9.91
11.63
12.24
11.73
12.58
12.46
9.70
10.63
10.03
2.79
10.63
11.13
42
0.635
D/E ratiox
1.538
1.684
1.633
1.628
1.846
2.201
2.441
2.582
3.069
3.199
0.729
2.582
2.024
66
617.0
Enterprise value¥M
221.4
204.0
196.5
167.0
166.4
167.8
180.2
170.1
149.0
141.2
306.1
(3.23%)
(4.81%)
11
620.7
LT debt¥M
234.1
226.1
264.4
263.5
283.8
331.8
373.8
372.3
395.0
446.3
90.03
9.48%
6.79%
78
Revenue
¥569.9M
2.79%
1.00×
Cost of revenue
¥398.5M
2.95%
1.02×
Operating expenses
¥91.26M
2.51%
0.97×
Cash and investments
15.97%