75.84
Revenue¥M
430.9
443.4
446.0
443.6
458.2
472.3
491.1
503.8
502.1
80.80
82.41
2.51%
2.08%
82
7.80
Revenue growth%
9.76
12.54
12.44
9.46
10.45
11.34
11.54
11.89
10.69
14.08
4.99
11.34
11.44
59
9.79
Gross margin%
7.25
6.38
5.77
8.18
9.14
11.69
10.62
8.50
7.72
16.50
15.69
9.14
7.95
95
9.42
Operating margin%
5.27
6.18
5.16
7.42
8.35
7.26
7.20
6.10
5.02
23.60
11.80
7.20
6.14
9
5.20
Net margin%
27.94
28.03
28.73
26.40
29.19
30.60
30.73
31.62
31.19
15.62
15.18
30.73
28.96
49
9.511
P/E ratio (avg)x
53.89
49.68
56.65
65.44
60.18
57.21
53.46
53.23
50.99
12.76
29.33
53.46
53.68
74
17.96
EV/EBITx
28.89
31.09
27.04
28.58
25.02
23.45
23.72
23.99
24.94
35.99
23.82
23.99
25.96
65
10.79
FCF yield (avg)%
22.16
21.33
20.52
18.06
15.83
16.34
15.08
16.02
13.51
23.58
25.51
15.83
17.20
75
12.66
FCF margin%
11.04
10.71
9.06
10.68
7.84
5.76
5.94
5.72
7.79
10.20
22.31
5.94
8.45
35
1.315
FCF / Net incomex
1.571
1.718
1.744
1.636
1.773
1.914
2.013
1.910
1.966
0.872
1.560
1.914
1.758
46
22.01
ROIC%
11.52
10.98
9.57
8.57
10.16
10.58
12.28
12.18
11.51
11.88
23.24
11.51
11.25
76
28.37
Return on equity%
20.58
20.25
22.35
20.08
21.76
24.40
26.47
26.54
28.75
21.27
22.36
26.47
22.11
24
20.82
Return on assets%
29.85
29.95
32.27
31.86
31.78
28.92
31.10
32.07
29.20
3.62
14.49
31.10
30.95
50
18.34
EPS¥
40.07
39.41
43.01
45.15
44.65
42.16
43.23
39.09
35.41
20.12
21.49
(4.75%)
(0.62%)
—
18.33
EPS growth%
15.42
14.52
17.10
15.97
14.52
12.15
9.39
12.12
14.64
28.98
6.56
12.15
14.52
14
7.51
Bookvalue per sh¥
12.38
13.18
13.69
15.72
16.72
17.57
20.37
20.07
22.65
30.95
28.70
7.58%
7.75%
—
20.64
FCF per share¥
16.09
16.99
17.03
18.85
18.95
20.43
22.02
20.50
21.25
21.60
14.13
2.43%
3.94%
—
27.28
Dividend per sh¥
33.97
39.77
42.31
47.25
50.07
52.88
57.98
68.13
69.64
9.24
43.27
8.07%
9.79%
—
9.70
Div yield (avg)%
12.75
10.63
8.05
7.95
10.26
9.60
6.63
6.00
3.84
22.35
8.12
6.63
8.82
90
21.64
Payout ratio%
0.79
0.40
1.98
0.40
0.40
1.43
0.40
2.61
4.85
3.11
13.39
1.43
0.59
46
12.38
Shares (diluted)M
13.47
11.80
11.59
12.10
11.92
11.00
11.46
11.91
10.74
12.00
11.92
(2.35%)
(1.67%)
74
25.47
Buyback yield%
12.74
12.51
10.27
9.96
12.06
9.10
6.92
5.45
7.39
8.24
27.42
7.39
10.12
52
0.666
D/E ratiox
1.386
1.411
1.306
1.225
1.305
1.346
1.310
1.246
1.365
0.624
1.084
1.310
1.308
65
53.80
Enterprise value¥M
113.1
100.3
91.13
95.09
88.76
90.46
95.93
93.06
82.34
126.5
168.7
(2.84%)
(3.50%)
46
0.465
LT debt¥B
0.686
0.772
0.748
0.831
0.957
0.961
1.037
1.126
1.212
0.187
0.245
7.83%
7.97%
61
Revenue
¥502.1M
2.08%
1.00×
Cost of revenue
¥349.1M
2.05%
1.00×
Operating expenses
¥52.18M
1.73%
0.97×
Cash and investments
20.68%
Property and equipment
17.04%