| Size & multiples | |||
| Market Cap | JPY 1.77T | Enterprise Value | JPY 2.07T |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 0.86× | P/FCF | 12.65× |
| EV/EBITDA | 13.60× | EV/EBIT | 17.44× |
| EV/Sales | 1.01× | EV/FCF | 14.75× |
| FCF Yield | 7.90% | Buyback Yield | — |
| Owner Earnings (TTM) | JPY 126.62B | Owner Earnings Yield | 7.13% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.15 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 4.77% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | 6.45% | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
Flows latest annual · EPS TTM — · revenue TTM JPY 2.06T · FCF TTM JPY 140.29B (in JPY)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Industrials on P/E; rich on EV/EBITDA
P/E 23rd · EV/EBITDA 53rd percentile in the Industrials pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 858 Industrials 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 | 13.3x | 24.0x | 14.0x–38.9x | 23 ↓cheap |
| EV/EBITDA | 13.6x | 13.2x | 8.2x–19.7x | 53 ↑rich |
| FCF Yield | 7.9% | 4.1% | -0.3%–7.9% | 75 ↑strong |
| Net Margin | 6.2% | 4.7% | 0.0%–9.9% | 58 ↑strong |
| Operating Margin | 5.8% | 7.2% | 1.4%–13.5% | 44 ↓weak |
| ROE | 13.8% | 10.4% | 1.7%–18.0% | 63 ↑strong |
