| Size & multiples | |||
| Market Cap | JPY 22.78T | Enterprise Value | JPY 21.50T |
| P/E (TTM) | 28.44× | PEG (trailing) | 3.20× |
| P/S | 2.15× | P/FCF | 11.28× |
| EV/EBITDA | — | EV/EBIT | 16.77× |
| EV/Sales | 2.03× | EV/FCF | 10.65× |
| FCF Yield | 8.87% | Buyback Yield | — |
| Owner Earnings Yield | — | Shareholder Yield | — |
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.78 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 7.90% |
| After-tax Cost of Debt | 13.67% | WACC | 7.91% |
| ROIC | 15.98% | EVA Spread (ROIC−WACC) | 8.07% |
| EVA | JPY 443.01B | ||
Flows latest annual · EPS TTM JPY 176.63 · revenue TTM JPY 10.59T · FCF TTM JPY 2.02T (in JPY)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Rich vs Industrials on P/E
P/E 57th 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 | 28.4x | 24.4x | 14.4x–40.4x | 57 ↑rich |
| FCF Yield | 8.9% | 4.0% | -0.3%–7.8% | 78 ↑strong |
| Dividend Yield | 0.9% | 1.3% | 0.6%–2.5% | 36 ↓weak |
| Net Margin | 7.6% | 4.7% | 0.0%–9.9% | 66 ↑strong |
| ROE | 12.9% | 10.4% | 1.7%–18.0% | 58 ↑strong |
