| Size & multiples | |||
| Market Cap | JPY 13.30T | Enterprise Value | JPY 14.14T |
| P/E (TTM) | 23.14× | PEG (trailing) | 4.78× |
| P/S | 3.83× | P/FCF | 20.23× |
| EV/EBITDA | 13.31× | EV/EBIT | 16.31× |
| EV/Sales | 4.08× | EV/FCF | 21.52× |
| FCF Yield | 4.94% | Buyback Yield | — |
| Owner Earnings (TTM) | JPY 562.87B | Owner Earnings Yield | 4.23% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.01 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 4.06% |
| After-tax Cost of Debt | 7.88% | WACC | 4.49% |
| ROIC | 12.42% | EVA Spread (ROIC−WACC) | 7.93% |
| EVA | JPY 393.79B | ||
Flows latest annual · EPS TTM JPY 287.33 · revenue TTM JPY 3.47T · FCF TTM JPY 657.26B (in JPY)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Rich vs Consumer Staples on P/E, EV/EBITDA
P/E 58th · EV/EBITDA 64th percentile in the Consumer Staples pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 198 Consumer Staples 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 | 23.1x | 20.5x | 14.8x–31.6x | 58 ↑rich |
| EV/EBITDA | 13.3x | 10.2x | 5.9x–15.4x | 64 ↑rich |
| FCF Yield | 4.9% | 3.7% | -4.4%–9.0% | 56 ↑strong |
| Dividend Yield | 2.7% | 2.7% | 1.6%–4.3% | 49 ↓weak |
| Net Margin | 14.7% | 4.0% | -3.2%–8.7% | 89 ↑strong |
| Operating Margin | 25.0% | 5.3% | -3.7%–11.6% | 94 ↑strong |
| ROE | 13.0% | 8.3% | -0.3%–15.7% | 68 ↑strong |
