| Size & multiples | |||
| Market Cap | JPY 1.30T | Enterprise Value | JPY 1.42T |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 1.34× | P/FCF | 9.63× |
| EV/EBITDA | 33.09× | EV/EBIT | — |
| EV/Sales | 1.46× | EV/FCF | 10.51× |
| FCF Yield | 10.39% | Buyback Yield | — |
| Owner Earnings (TTM) | JPY 5.76B | Owner Earnings Yield | 0.44% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | −0.02 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 3.88% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | −2.96% | 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 -JPY 101.83 · revenue TTM JPY 969.99B · FCF TTM JPY 135.19B (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 EV/EBITDA
EV/EBITDA 92nd 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 |
|---|---|---|---|---|
| EV/EBITDA | 33.1x | 10.2x | 5.9x–15.4x | 92 ↑rich |
| FCF Yield | 10.4% | 3.7% | -4.4%–9.0% | 80 ↑strong |
| Dividend Yield | 0.9% | 2.7% | 1.6%–4.3% | 19 ↓weak |
| Net Margin | -4.2% | 4.0% | -3.2%–8.7% | 23 ↓weak |
| Operating Margin | -3.0% | 5.3% | -3.7%–11.6% | 28 ↓weak |
| ROE | -6.6% | 8.3% | -0.3%–15.7% | 22 ↓weak |
