| Size & multiples | |||
| Market Cap | JPY 1.55T | Enterprise Value | JPY 1.37T |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 2.56× | P/FCF | 15.96× |
| EV/EBITDA | 12.93× | EV/EBIT | 16.54× |
| EV/Sales | 2.26× | EV/FCF | 14.07× |
| FCF Yield | 6.27% | Buyback Yield | — |
| Owner Earnings (TTM) | JPY 70.07B | Owner Earnings Yield | 4.52% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.76 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 7.80% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | 19.10% | 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 604.83B · FCF TTM JPY 97.08B (in JPY)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Industrials on EV/EBITDA; rich on P/E
P/E 54th · EV/EBITDA 47th 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 | 26.4x | 24.4x | 14.4x–40.4x | 54 ↑rich |
| EV/EBITDA | 12.9x | 13.4x | 8.3x–20.4x | 47 ↓cheap |
| FCF Yield | 6.3% | 4.0% | -0.3%–7.8% | 66 ↑strong |
| Net Margin | 9.6% | 4.7% | 0.0%–9.9% | 74 ↑strong |
| Operating Margin | 13.6% | 7.2% | 1.4%–13.5% | 76 ↑strong |
| ROE | 11.8% | 10.4% | 1.7%–18.0% | 54 ↑strong |
