| Size & multiples | |||
| Market Cap | JPY 4.93T | Enterprise Value | JPY 8.24T |
| P/E (TTM) | 22.28× | PEG (trailing) | 1.70× |
| P/S | 2.82× | P/FCF | 4.77× |
| EV/EBITDA | 18.81× | EV/EBIT | 24.98× |
| EV/Sales | 4.72× | EV/FCF | 7.97× |
| FCF Yield | 20.97% | Buyback Yield | — |
| Owner Earnings (TTM) | JPY 222.51B | Owner Earnings Yield | 4.51% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | −0.01 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 3.96% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | 3.70% | 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 JPY 181.80 · revenue TTM JPY 1.75T · FCF TTM JPY 1.03T (in JPY)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
Cheap vs Real Estate on P/E; rich on EV/EBITDA
P/E 48th · EV/EBITDA 69th percentile in the Real Estate pool — placement read per multiple; the API emits no single blended figure, so none is shown.
Compared against all 289 Real Estate 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 | 22.3x | 23.2x | 10.8x–35.6x | 48 ↓cheap |
| EV/EBITDA | 18.8x | 15.2x | 10.7x–19.7x | 69 ↑rich |
| FCF Yield | 21.0% | 3.8% | -2.1%–6.9% | 93 ↑strong |
| Net Margin | 12.7% | 10.4% | -3.3%–31.6% | 53 ↑strong |
| Operating Margin | 18.9% | 18.9% | 4.2%–46.4% | 50 ↓weak |
| ROE | 8.5% | 4.8% | -0.8%–9.3% | 71 ↑strong |
