| Size & multiples | |||
| Market Cap | JPY 4.49T | Enterprise Value | JPY 5.57T |
| P/E (TTM) | 10.79× | PEG (trailing) | — |
| P/S | 2.23× | P/FCF | 6.45× |
| EV/EBITDA | 3.74× | EV/EBIT | 4.90× |
| EV/Sales | 2.77× | EV/FCF | 7.99× |
| FCF Yield | 15.51% | Buyback Yield | — |
| Owner Earnings (TTM) | JPY 742.59B | Owner Earnings Yield | 16.54% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | −0.04 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 3.78% |
| After-tax Cost of Debt | 2.42% | WACC | 3.48% |
| ROIC | 6.89% | EVA Spread (ROIC−WACC) | 3.41% |
| EVA | JPY 208.19B | ||
Flows latest annual · EPS TTM JPY 330.56 · revenue TTM JPY 2.01T · FCF TTM JPY 696.51B (in JPY)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Energy on P/E, EV/EBITDA
P/E 26th · EV/EBITDA 8th percentile in the Energy pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 184 Energy names we cover — one sector-wide pool, so the median skews toward smaller (often unprofitable) companies. Try the Size band for a cap-matched read.
| Metric | This (FY) | Peer median | IQR (25–75) | %ile |
|---|---|---|---|---|
| P/E | 10.8x | 17.5x | 10.7x–30.1x | 26 ↓cheap |
| EV/EBITDA | 3.7x | 7.0x | 5.1x–9.3x | 8 ↓cheap |
| FCF Yield | 15.5% | 4.3% | -1.8%–8.3% | 93 ↑strong |
| Dividend Yield | 2.5% | 2.3% | 1.2%–3.5% | 53 ↑strong |
| Net Margin | 19.6% | 4.6% | -0.3%–14.0% | 83 ↑strong |
| Operating Margin | 56.5% | 7.5% | 0.6%–22.7% | 94 ↑strong |
| ROE | 8.2% | 6.7% | 0.1%–14.2% | 54 ↑strong |
