| Size & multiples | |||
| Market Cap | JPY 1.36T | Enterprise Value | JPY 2.01T |
| P/E (TTM) | 80.82× | PEG (trailing) | — |
| P/S | 0.54× | P/FCF | — |
| EV/EBITDA | 9.34× | EV/EBIT | 15.90× |
| EV/Sales | 0.79× | EV/FCF | — |
| FCF Yield | — | Buyback Yield | — |
| Owner Earnings Yield | — | Shareholder Yield | — |
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.41 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 6.05% |
| After-tax Cost of Debt | 0.31% | WACC | 3.56% |
| ROIC | 1.82% | EVA Spread (ROIC−WACC) | −1.74% |
| EVA | -JPY 32.12B | ||
Flows latest annual · EPS TTM JPY 16.58 · revenue TTM JPY 2.53T · FCF TTM — (in JPY)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Consumer Discretionary on EV/EBITDA; rich on P/E
P/E 94th · EV/EBITDA 41st percentile in the Consumer Discretionary pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 632 Consumer Discretionary 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 | 80.8x | 21.4x | 14.2x–33.6x | 94 ↑rich |
| EV/EBITDA | 9.3x | 10.6x | 7.1x–15.9x | 41 ↓cheap |
| Dividend Yield | 3.6% | 1.8% | 0.7%–3.3% | 77 ↑strong |
| Net Margin | 0.6% | 2.6% | -2.9%–7.3% | 36 ↓weak |
| Operating Margin | 5.0% | 4.4% | -1.2%–10.0% | 53 ↑strong |
| ROE | 1.4% | 8.4% | -4.9%–18.1% | 31 ↓weak |
