| Size & multiples | |||
| Market Cap | JPY 1.17T | Enterprise Value | JPY 1.22T |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 0.89× | P/FCF | 6.53× |
| EV/EBITDA | 7.45× | EV/EBIT | 11.42× |
| EV/Sales | 0.93× | EV/FCF | 6.79× |
| FCF Yield | 15.32% | Buyback Yield | — |
| Owner Earnings (TTM) | JPY 75.17B | Owner Earnings Yield | 6.43% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.10 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 4.50% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | 9.05% | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Flows latest annual · EPS TTM — · revenue TTM JPY 1.31T · FCF TTM JPY 179.08B (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, EV/EBITDA
P/E 27th · EV/EBITDA 21st 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 | 14.9x | 24.0x | 14.0x–38.9x | 27 ↓cheap |
| EV/EBITDA | 7.4x | 13.2x | 8.2x–19.7x | 21 ↓cheap |
| FCF Yield | 15.3% | 4.1% | -0.3%–7.9% | 89 ↑strong |
| Net Margin | 5.7% | 4.7% | 0.0%–9.9% | 55 ↑strong |
| Operating Margin | 8.1% | 7.2% | 1.4%–13.5% | 55 ↑strong |
| ROE | 9.1% | 10.4% | 1.7%–18.0% | 46 ↓weak |
