1.900
Revenue¥B
1.774
1.810
1.846
1.882
1.966
1.990
2.034
2.114
2.180
2.200
1.955
2.28%
2.28%
78
22.09
Revenue growth%
1.18
2.39
1.90
0.40
0.40
0.50
0.40
0.40
2.98
5.00
6.12
0.50
0.84
56
16.43
Gross margin%
21.21
22.47
21.99
23.55
25.70
27.89
26.85
28.37
31.17
34.03
12.10
28.37
26.27
78
22.63
Operating margin%
18.52
16.44
18.51
16.43
15.37
16.18
16.55
18.27
17.08
15.27
28.65
16.55
16.49
90
14.32
Net margin%
1.44
0.40
0.59
2.51
0.40
2.26
0.40
0.40
0.40
0.40
26.01
0.40
0.40
19
36.36
P/E ratio (avg)x
42.50
44.52
42.59
47.19
53.60
52.62
49.27
55.58
63.94
66.16
26.85
55.58
50.94
21
7.935
EV/EBITx
12.90
12.25
12.92
13.92
13.29
12.80
12.14
13.24
13.74
14.99
18.81
13.24
13.08
83
6.43
FCF yield (avg)%
12.98
13.91
13.13
13.18
11.08
8.60
11.40
9.89
10.21
12.04
23.34
10.21
11.72
74
26.51
FCF margin%
9.45
6.68
4.44
2.29
2.63
3.10
1.19
0.40
2.18
0.40
26.55
1.19
2.46
54
0.358
FCF / Net incomex
1.734
1.755
2.007
2.070
2.141
2.026
1.904
1.979
2.088
2.199
1.341
2.026
2.016
95
16.35
ROIC%
24.94
22.37
20.53
21.53
19.54
21.37
21.25
22.25
19.48
19.41
26.51
21.25
21.31
28
7.44
Return on equity%
25.41
24.54
26.23
25.71
27.36
30.22
29.47
30.32
29.63
29.71
5.93
29.71
28.42
86
3.35
Return on assets%
2.44
1.36
0.40
2.68
2.95
3.44
2.73
0.64
1.43
1.63
14.04
1.63
2.03
52
0.26
EPS¥
0.32
0.35
0.37
0.40
0.48
0.51
0.54
0.60
0.68
0.72
0.27
8.44%
10.47%
—
29.12
EPS growth%
27.10
30.06
28.58
28.39
26.41
25.60
24.33
26.71
29.52
32.28
15.64
26.71
27.74
10
0.09
Bookvalue per sh¥
0.21
0.21
0.19
0.19
0.19
0.17
0.15
0.16
0.16
0.17
0.07
(2.12%)
(3.38%)
—
0.29
FCF per share¥
0.58
0.63
0.72
0.82
0.93
0.89
0.90
1.01
1.11
1.24
0.18
6.07%
7.93%
—
0.40
Dividend per sh¥
0.16
0.17
0.18
0.16
0.18
0.18
0.18
0.19
0.18
0.19
0.29
1.50%
0.53%
—
10.52
Div yield (avg)%
10.47
13.25
14.99
12.15
10.31
8.50
9.76
8.05
6.00
8.78
28.25
8.50
10.03
27
20.47
Payout ratio%
31.17
33.78
30.87
30.10
31.98
32.70
32.38
34.95
37.94
35.39
8.69
34.95
32.54
23
2.654
Shares (diluted)B
4.405
5.017
5.024
5.025
5.244
5.504
6.198
6.145
7.227
8.294
2.639
9.60%
7.40%
83
22.10
Buyback yield%
15.95
15.01
14.92
16.53
17.57
20.31
18.73
18.83
19.33
17.13
10.42
18.83
17.35
60
0.307
D/E ratiox
1.514
1.545
1.433
1.334
1.334
1.214
1.314
1.440
1.389
1.222
0.840
1.314
1.362
50
694.0
Enterprise value¥M
374.0
383.9
410.0
409.1
360.4
310.8
328.5
291.0
276.7
286.2
729.5
(4.51%)
(3.39%)
83
0.495
LT debt¥B
1.691
1.869
1.772
1.948
1.880
2.114
2.355
2.427
2.299
2.183
0.848
3.03%
1.52%
39
Revenue
¥2.200B
2.28%
1.00×
Cost of revenue
¥1.264B
2.24%
1.00×
Operating expenses
¥361.2M
2.62%
1.03×
Goodwill & intangibles
14.95%
Return on capital
150.48%
Spread over hurdle
143.17%