| Size & multiples | |||
| Market Cap | JPY 1.68T | Enterprise Value | JPY 2.83T |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 0.21× | P/FCF | 3.08× |
| EV/EBITDA | 9.20× | EV/EBIT | 13.36× |
| EV/Sales | 0.35× | EV/FCF | 5.18× |
| FCF Yield | 32.49% | Buyback Yield | — |
| Owner Earnings (TTM) | JPY 171.91B | Owner Earnings Yield | 10.21% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.26 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 5.29% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | 5.37% | 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 8.11T · FCF TTM JPY 547.30B (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; rich on EV/EBITDA
P/E 24th · EV/EBITDA 74th 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 | 9.3x | 17.5x | 10.7x–30.1x | 24 ↓cheap |
| EV/EBITDA | 9.2x | 7.0x | 5.1x–9.3x | 74 ↑rich |
| FCF Yield | 32.5% | 4.3% | -1.8%–8.3% | 97 ↑strong |
| Net Margin | 2.1% | 4.6% | -0.3%–14.0% | 37 ↓weak |
| Operating Margin | 2.6% | 7.5% | 0.6%–22.7% | 29 ↓weak |
| ROE | 9.4% | 6.7% | 0.1%–14.2% | 57 ↑strong |
