| Size & multiples | |||
| Market Cap | JPY 3.58T | Enterprise Value | JPY 4.90T |
| P/E (TTM) | 13.79× | PEG (trailing) | 0.50× |
| P/S | 0.30× | P/FCF | 4.16× |
| EV/EBITDA | 6.15× | EV/EBIT | 10.49× |
| EV/Sales | 0.42× | EV/FCF | 5.69× |
| FCF Yield | 24.01% | Buyback Yield | — |
| Owner Earnings (TTM) | JPY 347.62B | Owner Earnings Yield | 9.70% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.22 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 5.11% |
| After-tax Cost of Debt | 1.21% | WACC | 3.63% |
| ROIC | 6.37% | EVA Spread (ROIC−WACC) | 2.74% |
| EVA | JPY 138.85B | ||
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Flows latest annual · EPS TTM JPY 96.00 · revenue TTM JPY 11.77T · FCF TTM JPY 860.28B (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, EV/EBITDA
P/E 38th · EV/EBITDA 39th 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 | 13.8x | 17.4x | 10.4x–29.0x | 38 ↓cheap |
| EV/EBITDA | 6.2x | 6.8x | 5.0x–9.2x | 39 ↓cheap |
| FCF Yield | 24.0% | 4.4% | -1.9%–8.6% | 95 ↑strong |
| Dividend Yield | 2.3% | 2.3% | 1.2%–3.5% | 48 ↓weak |
| Net Margin | 2.2% | 4.6% | -0.3%–14.0% | 38 ↓weak |
| Operating Margin | 4.0% | 7.5% | 0.6%–22.7% | 40 ↓weak |
| ROE | 8.0% | 6.7% | 0.1%–14.2% | 54 ↑strong |
