| Size & multiples | |||
| Market Cap | JPY 6.87T | Enterprise Value | JPY 7.63T |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 0.59× | P/FCF | 10.98× |
| EV/EBITDA | 10.57× | EV/EBIT | 14.00× |
| EV/Sales | 0.66× | EV/FCF | 12.21× |
| FCF Yield | 9.10% | Buyback Yield | — |
| Owner Earnings (TTM) | JPY 383.66B | Owner Earnings Yield | 5.59% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.69 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 7.45% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | 9.99% | 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 11.56T · FCF TTM JPY 625.13B (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 36th · EV/EBITDA 38th 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 | 18.4x | 24.0x | 14.0x–38.9x | 36 ↓cheap |
| EV/EBITDA | 10.6x | 13.2x | 8.2x–19.7x | 38 ↓cheap |
| FCF Yield | 9.1% | 4.1% | -0.3%–7.9% | 79 ↑strong |
| Dividend Yield | 1.7% | 1.3% | 0.6%–2.5% | 61 ↑strong |
| Net Margin | 3.2% | 4.7% | 0.0%–9.9% | 42 ↓weak |
| Operating Margin | 4.7% | 7.2% | 1.4%–13.5% | 37 ↓weak |
| ROE | 12.8% | 10.4% | 1.7%–18.0% | 58 ↑strong |
