| Size & multiples | |||
| Market Cap | JPY 1.80T | Enterprise Value | JPY 1.77T |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 1.77× | P/FCF | 5.17× |
| EV/EBITDA | 12.99× | EV/EBIT | 21.07× |
| EV/Sales | 1.74× | EV/FCF | 5.09× |
| FCF Yield | 19.35% | Buyback Yield | — |
| Owner Earnings (TTM) | JPY 132.99B | Owner Earnings Yield | 7.39% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.62 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 7.10% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | 4.63% | 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 1.02T · FCF TTM JPY 348.28B (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 23rd · EV/EBITDA 49th 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 | 13.4x | 24.0x | 14.0x–38.9x | 23 ↓cheap |
| EV/EBITDA | 13.0x | 13.2x | 8.2x–19.7x | 49 ↓cheap |
| FCF Yield | 19.4% | 4.1% | -0.3%–7.9% | 92 ↑strong |
| Net Margin | 13.1% | 4.7% | 0.0%–9.9% | 83 ↑strong |
| Operating Margin | 8.3% | 7.2% | 1.4%–13.5% | 56 ↑strong |
| ROE | 7.7% | 10.4% | 1.7%–18.0% | 40 ↓weak |
