| Size & multiples | |||
| Market Cap | JPY 3.28T | Enterprise Value | JPY 5.25T |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 1.09× | P/FCF | 6.83× |
| EV/EBITDA | 13.14× | EV/EBIT | 19.77× |
| EV/Sales | 1.74× | EV/FCF | 10.91× |
| FCF Yield | 14.65% | Buyback Yield | — |
| Owner Earnings (TTM) | JPY 186.69B | Owner Earnings Yield | 5.69% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.65 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 7.25% |
| After-tax Cost of Debt | 0.42% | WACC | 4.47% |
| ROIC | 4.21% | EVA Spread (ROIC−WACC) | −0.26% |
| EVA | -JPY 12.66B | ||
FCF runs above owner earnings — under-maintenance or a working-capital release is flattering current cash.
Flows latest annual · EPS TTM — · revenue TTM JPY 3.02T · FCF TTM JPY 480.91B (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 33rd · EV/EBITDA 48th 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 | 17.6x | 24.4x | 14.4x–40.4x | 33 ↓cheap |
| EV/EBITDA | 13.1x | 13.4x | 8.3x–20.4x | 48 ↓cheap |
| FCF Yield | 14.7% | 4.0% | -0.3%–7.8% | 89 ↑strong |
| Dividend Yield | 1.7% | 1.3% | 0.6%–2.5% | 62 ↑strong |
| Net Margin | 6.2% | 4.7% | 0.0%–9.9% | 59 ↑strong |
| Operating Margin | 8.8% | 7.2% | 1.4%–13.5% | 59 ↑strong |
| ROE | 7.3% | 10.4% | 1.7%–18.0% | 38 ↓weak |
