| Size & multiples | |||
| Market Cap | JPY 3.54T | Enterprise Value | JPY 7.28T |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 3.35× | P/FCF | 12.97× |
| EV/EBITDA | 19.39× | EV/EBIT | 24.34× |
| EV/Sales | 6.88× | EV/FCF | 26.67× |
| FCF Yield | 7.71% | Buyback Yield | — |
| Owner Earnings (TTM) | JPY 212.53B | Owner Earnings Yield | 6.01% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.28 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 5.42% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | 3.52% | 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 1.06T · FCF TTM JPY 272.93B (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 37th · EV/EBITDA 72nd 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 | 16.6x | 23.2x | 10.8x–35.9x | 37 ↓cheap |
| EV/EBITDA | 19.4x | 15.1x | 10.8x–19.8x | 72 ↑rich |
| FCF Yield | 7.7% | 3.8% | -2.1%–6.9% | 77 ↑strong |
| Net Margin | 20.1% | 10.4% | -3.3%–31.6% | 60 ↑strong |
| Operating Margin | 28.3% | 18.9% | 4.2%–46.4% | 64 ↑strong |
| ROE | 9.2% | 4.8% | -0.8%–9.3% | 74 ↑strong |
