Multiples & cost of capital
$15.41 · 2026-08-21 · marketstack| Size & multiples |
| Market Cap (close × cover-page shares) | — | Enterprise Valueⓘ | — |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | — | P/FCF | — |
| EV/EBITDAⓘ | — | EV/EBIT | — |
| EV/Sales | — | EV/FCF | — |
| FCF Yieldⓘ | — | Buyback Yield | — |
| Owner Earnings Yield | — | Shareholder Yield | — |
| Cost of capital & EVAmethodology → |
| Beta (5y monthly) | — | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 4.23% | Cost of Equity | — |
| After-tax Cost of Debt | — | WACC | — |
| ROICⓘ | — | EVA Spread (ROIC−WACC) | — |
| EVAⓘ | — | | |
Flows latest annual · EPS TTM JPY 178.55 · revenue TTM JPY 380.66B · FCF TTM JPY 368.93B (in JPY)
- Fewer than 4 quarters available; TTM falls back to the latest annual figure.
- Financials are reported in JPY; the price is in USD (the listing's quote basis differs from the reporting currency — an ADR over a non-USD reporter, or a native venue quoting in a sub-unit like pence). Price-based valuation (market cap, P/E, EV multiples, yields, WACC, and the market-cap-dependent Altman/Merton scores) is suppressed to avoid a cross-currency number. Currency-neutral ratios and returns are unaffected.
- Some figures named '(TTM)' on this payload are the latest FISCAL YEAR, not a trailing twelve months — ebitda_ttm, eps_ttm, fcf_ttm, net_income_ttm, owner_earnings_ttm, revenue_ttm (fiscal year ended 2026-03-31). No four consecutive quarters could be summed for them — for an IFRS 20-F filer that is every income-statement line (no quarterly income statement is tagged to EDGAR at all); for a US filer it is usually one line the quarterly tagging skips. Each field's own basis is on field_basis.
- full derived coverage requires a plan
Output of a disclosed model — assumptions may be wrong. Research, not investment advice. See the Disclaimer.
Own-history valuation (point-in-time)141 monthly snapshots · 2014-12 → 2026-08
No metric cleared the monthly-observation floor for this name — the archive covers 4,673 of the universe's names and reconstructs the per-share tier for US 10-K filers only.
- P/E — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one.
- ROE — no reconstructed observations for this name and metric.
- ROIC — no reconstructed observations for this name and metric.
- Net Margin — no reconstructed observations for this name and metric.
- 12M Momentum — no reconstructed observations for this name and metric.
- EPS Growth 3Y — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one.
- Sales Growth 3Y — no reconstructed observations for this name and metric.
- Market Cap — not reconstructed — market cap was removed from the historical pass (never a ranking factor, and a reconstructed share count carries look-ahead risk). The single stored value is the forward-captured snapshot, not a series.
