¥11,630.00 ($73.69)

-180.00 (-1.52%)

Weekly Expected Move ±3.6%

¥10787 ¥11208 ¥11630 ¥12052 ¥12473

JPX · Healthcare · Medical - Devices · Tech Score Neutral · Power 42 · ¥314.2B mcap · 8M float · 0.625% daily turnover

Overview Chart Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ETF Exposure

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

A-

Oct 02, 2026

DCF

ROE

ROA

D/E

P/E

P/B

The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. 6960.T receives an overall rating of A-. Strongest factors: DCF (4/5), ROA (5/5), P/B (4/5). Areas of concern: D/E (2/5).

Rating Change History

Date	From	To
2026-10-01	A	A-
2026-09-24	None	ADDED
2026-09-23	EXISTED	None
2026-05-18	A+	A
2026-05-07	None	ADDED
2026-05-06	EXISTED	None
2026-04-21	A-	A
2026-04-01	A+	A-
2026-02-24	A	A+
2026-01-28	A+	A

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ 64 Grade A

Profitability

Balance Sheet

Earnings Quality

Growth

Value

Momentum

Safety

100

Cash Flow

The InsiderStreet Scorecard rates companies across eight dimensions: Profitability (margins, ROA, ROE), Balance Sheet (leverage, liquidity, coverage), Earnings Quality (accruals, cash conversion), Growth (revenue and earnings trajectory), Value (P/E, P/B, earnings yield, Graham criteria), Momentum (revenue and earnings acceleration), Safety (Altman Z-Score risk adjustment), and Cash Flow (operating cash flow quality, FCF conversion, cash coverage). The overall score blends 35% quality, 35% value, and 30% momentum, with a penalty for distress-zone Altman scores. 6960.T scores highest in Safety (100/100) and lowest in Growth (38/100). An overall grade of A places 6960.T among the highest-quality companies in its peer group.

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score

7.46

Safe Zone

Piotroski F-Score

5/9

✓ ✓ ✗ ✓ ✗ ✗ ✓ ✓ ✗

Beneish M-Score

-2.67

Unlikely Manipulator

Ohlson O-Score

-13.19

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AAA

Score: 96.0/100

Trend: Stable

Earnings Quality

75/100

OCF/NI: 1.83x

Accruals: -6.4%

The Altman Z-Score (1968) combines five ratios — working capital, retained earnings, EBIT, market value of equity, and sales, all relative to total assets or liabilities — into a single bankruptcy predictor. 6960.T scores 7.46, placing it in the Safe Zone (safe > 2.99, distress < 1.81). Bankruptcy is statistically unlikely within the next two years. The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. 6960.T scores 5/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. 6960.T's score of -2.67 falls below this threshold, suggesting earnings are unlikely to be manipulated. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. 6960.T's implied 0.0% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. 6960.T receives an estimated rating of AAA (score: 96.0/100), with a stable trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). 6960.T's score of 75/100 is high — cash flows strongly support reported earnings.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E

16.65x

PEG

1.87x

P/S

2.24x

P/B

1.64x

P/FCF

17.05x

P/OCF

9.90x

EV/EBITDA

6.81x

EV/Revenue

1.77x

EV/EBIT

9.90x

EV/FCF

13.52x

Earnings Yield

5.52%

FCF Yield

5.86%

Shareholder Yield

2.74%

Graham Number

$9969.53

Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 16.7x earnings, 6960.T trades at a reasonable valuation. An earnings yield of 5.5% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $9969.53 per share, 17% below the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden

0.671

NI / EBT

Interest Burden

1.028

EBT / EBIT

EBIT Margin

0.179

EBIT / Rev

Asset Turnover

0.627

Rev / Assets

Equity Multiplier

1.193

Assets / Equity

ROE

9.2%

The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. 6960.T's ROE of 9.2% is driven by Asset Turnover (0.627), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate

3.76%

Fair P/E

16.03x

Intrinsic Value

$9972.05

Price/Value

1.13x

Margin of Safety

-12.92%

Premium

12.92%

Assessment

Neutral

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with 6960.T's realized 3.8% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. 6960.T trades at a 13% premium to its adjusted intrinsic value of $9972.05, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 16.0x compares to the current market P/E of 16.7x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price

$11630.00

Median 1Y

$13456.20

5th Pctile

$8258.87

95th Pctile

$21875.01

Ann. Volatility

28.2%

25th–75th percentile 5th–95th percentile Median path Historical

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q1'26	Current
ROE	9.3%	11.2%	12.0%	12.3%	12.5%	11.3%	11.3%	11.3%	10.8%	11.0%	11.4%	11.6%	11.7%	11.3%	10.9%	9.7%	10.0%	10.6%	10.8%	9.2%	9.24%
ROA	7.0%	8.2%	9.1%	9.6%	9.7%	8.4%	8.7%	8.9%	8.6%	8.6%	9.0%	9.3%	9.5%	9.0%	8.9%	8.0%	8.3%	8.6%	8.9%	7.7%	7.74%
ROIC	12.8%	16.5%	17.9%	18.2%	18.3%	17.4%	17.7%	17.7%	16.5%	16.8%	18.1%	18.1%	17.2%	16.3%	16.5%	14.6%	15.3%	15.8%	15.6%	12.5%	12.51%
ROCE	12.4%	14.6%	15.9%	16.3%	16.5%	15.2%	15.2%	15.0%	14.4%	14.7%	15.1%	15.5%	15.6%	15.4%	14.9%	13.5%	14.0%	14.3%	15.0%	12.2%	12.22%
Gross Margin	40.9%	41.4%	52.0%	49.3%	51.5%	51.9%	53.7%	51.7%	52.3%	51.9%	56.1%	55.2%	51.7%	50.0%	53.1%	52.0%	52.7%	54.4%	55.4%	54.3%	54.26%
Operating Margin	13.0%	16.3%	15.2%	18.1%	17.5%	17.5%	14.6%	20.1%	16.2%	19.5%	17.5%	23.7%	16.3%	17.6%	14.9%	18.1%	19.2%	21.4%	13.8%	14.8%	14.82%
Net Margin	9.8%	11.4%	10.0%	13.8%	13.0%	11.9%	10.3%	15.1%	11.3%	13.8%	12.0%	16.9%	11.7%	12.3%	10.0%	13.8%	13.3%	15.7%	9.3%	9.9%	9.94%
EBITDA Margin	19.9%	20.9%	23.4%	26.1%	26.1%	23.6%	24.3%	26.7%	24.2%	20.2%	26.1%	29.9%	24.4%	24.0%	22.9%	27.4%	26.1%	28.8%	23.6%	24.8%	24.81%
FCF Margin	5.3%	5.4%	5.8%	6.2%	6.9%	7.3%	7.1%	8.6%	10.3%	12.1%	13.7%	13.6%	13.6%	11.8%	10.3%	8.9%	7.0%	9.0%	10.9%	13.1%	13.11%
OCF Margin	15.0%	14.0%	14.3%	14.5%	15.2%	16.7%	17.0%	16.2%	15.7%	14.8%	13.7%	13.6%	13.6%	14.4%	15.3%	16.6%	17.0%	18.8%	20.5%	22.6%	22.60%
ROE 3Y Avg	snapshot only																				9.82%
ROE 5Y Avg	snapshot only																				10.41%
ROA 3Y Avg	snapshot only																				8.14%
ROIC 3Y Avg	snapshot only																				11.67%
ROIC Economic	snapshot only																				8.32%
Cash ROA	snapshot only																				13.41%
Cash ROIC	snapshot only																				23.87%
CROIC	snapshot only																				13.85%
NOPAT Margin	snapshot only																				11.84%
Pretax Margin	snapshot only																				18.40%
R&D / Revenue	snapshot only																				3.10%
SGA / Revenue	snapshot only																				36.52%
SBC / Revenue	snapshot only																				0.00%

Valuation

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q1'26	Current
P/E Ratio	8.63	7.45	7.45	7.67	6.54	6.50	6.13	5.86	7.73	6.95	7.36	8.18	10.91	10.76	10.32	13.62	11.67	9.77	10.53	18.10	16.654
P/S Ratio	0.75	0.75	0.80	0.87	0.79	0.80	0.76	0.74	0.95	0.89	0.97	1.12	1.50	1.43	1.33	1.64	1.45	1.31	1.39	2.24	2.239
P/B Ratio	0.77	0.79	0.85	0.90	0.78	0.70	0.67	0.64	0.80	0.74	0.80	0.91	1.22	1.19	1.11	1.31	1.16	1.00	1.13	1.59	1.638
P/FCF	14.16	13.94	13.74	13.94	11.43	10.97	10.71	8.68	9.22	7.35	7.07	8.23	11.04	12.10	12.92	18.37	20.77	14.57	12.78	17.05	17.052
P/OCF	5.02	5.32	5.59	6.01	5.20	4.77	4.45	4.59	6.04	6.03	7.07	8.23	11.04	9.98	8.70	9.87	8.50	6.94	6.81	9.90	9.895
EV/EBITDA	2.17	1.89	2.01	2.22	1.72	1.36	1.12	1.02	1.96	1.74	1.92	2.49	4.18	3.94	3.54	4.80	3.95	3.06	3.64	6.81	6.808
EV/Revenue	0.41	0.38	0.43	0.50	0.41	0.34	0.28	0.26	0.48	0.41	0.46	0.62	1.04	1.03	0.90	1.18	0.99	0.81	0.97	1.77	1.773
EV/EBIT	3.22	2.64	2.75	3.01	2.32	1.88	1.56	1.41	2.73	2.22	2.44	3.11	5.23	5.36	4.88	6.84	5.53	4.24	5.09	9.90	9.900
EV/FCF	7.70	7.07	7.38	7.96	5.90	4.65	3.98	3.00	4.70	3.39	3.37	4.56	7.68	8.69	8.75	13.30	14.22	9.04	8.88	13.52	13.518
Earnings Yield	11.6%	13.4%	13.4%	13.0%	15.3%	15.4%	16.3%	17.1%	12.9%	14.4%	13.6%	12.2%	9.2%	9.3%	9.7%	7.3%	8.6%	10.2%	9.5%	5.5%	5.52%
FCF Yield	7.1%	7.2%	7.3%	7.2%	8.7%	9.1%	9.3%	11.5%	10.9%	13.6%	14.1%	12.1%	9.1%	8.3%	7.7%	5.4%	4.8%	6.9%	7.8%	5.9%	5.86%
PEG Ratio	snapshot only																				1.866
Price/Tangible Book	snapshot only																				1.601
EV/OCF	snapshot only																				7.845
EV/Gross Profit	snapshot only																				3.273
Acquirers Multiple	snapshot only																				10.051
Shareholder Yield	snapshot only																				2.74%
Graham Number	snapshot only																				$9969.53

Leverage & Solvency

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q1'26	Current
Current Ratio	2.81	2.52	2.81	3.21	3.42	3.08	3.24	3.40	3.67	3.38	3.67	3.86	3.97	3.46	3.66	4.15	4.06	3.61	3.46	3.92	3.917
Quick Ratio	2.38	2.25	2.39	2.77	2.92	2.74	2.79	2.94	3.08	2.96	3.11	3.29	3.31	3.01	3.09	3.59	3.52	3.23	2.98	3.41	3.414
Debt/Equity	0.01	0.03	0.01	0.01	0.01	0.03	0.01	0.01	0.01	0.02	0.01	0.01	0.01	0.02	0.01	0.01	0.01	0.02	0.03	0.02	0.023
Net Debt/Equity	-0.35	-0.39	-0.39	-0.39	-0.38	-0.41	-0.42	-0.42	-0.39	-0.40	-0.42	-0.40	-0.37	-0.34	-0.36	-0.36	-0.37	-0.38	-0.34	-0.33	-0.329
Debt/Assets	0.01	0.02	0.01	0.01	0.01	0.02	0.01	0.01	0.01	0.02	0.01	0.01	0.01	0.02	0.01	0.01	0.01	0.01	0.02	0.02	0.019
Debt/EBITDA	0.07	0.14	0.06	0.05	0.05	0.12	0.05	0.05	0.06	0.12	0.05	0.05	0.05	0.10	0.05	0.05	0.05	0.09	0.12	0.12	0.125
Net Debt/EBITDA	-1.82	-1.84	-1.73	-1.67	-1.61	-1.85	-1.90	-1.93	-1.88	-2.04	-2.11	-2.00	-1.83	-1.55	-1.69	-1.83	-1.82	-1.88	-1.60	-1.78	-1.780
Interest Coverage	440.69	540.26	587.82	639.95	678.59	642.19	662.25	673.19	652.42	673.05	698.03	767.78	778.72	792.18	745.43	629.74	645.59	531.84	481.04	406.00	406.000
Equity Multiplier	1.33	1.39	1.32	1.28	1.26	1.30	1.28	1.27	1.25	1.27	1.24	1.23	1.22	1.24	1.22	1.19	1.20	1.22	1.22	1.20	1.195
Cash Ratio	snapshot only																				2.252
Debt Service Coverage	snapshot only																				590.388
Cash to Debt	snapshot only																				15.247
FCF to Debt	snapshot only																				4.032
Defensive Interval	snapshot only																				732.0 days

Efficiency & Turnover

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q1'26	Current
Asset Turnover	0.80	0.81	0.85	0.84	0.80	0.68	0.71	0.70	0.70	0.67	0.69	0.68	0.69	0.67	0.69	0.66	0.67	0.65	0.67	0.63	0.627
Inventory Turnover	5.18	6.73	5.53	5.62	4.85	4.89	4.06	4.14	3.66	4.41	3.70	3.71	3.30	4.22	3.66	3.94	3.72	4.50	3.85	4.09	4.089
Receivables Turnover	3.93	3.50	4.73	4.62	4.10	3.10	4.15	3.86	4.00	3.34	4.28	3.89	4.08	3.41	4.32	4.09	4.00	3.47	4.35	4.29	4.292
Payables Turnover	4.43	3.55	5.38	5.55	4.54	2.50	4.49	4.42	4.45	3.13	4.85	3.91	3.81	4.32	4.65	4.28	3.73	4.79	4.16	4.84	4.845
DSO	93	104	77	79	89	118	88	95	91	109	85	94	89	107	85	89	91	105	84	85	85.0 days
DIO	71	54	66	65	75	75	90	88	100	83	99	98	111	87	100	93	98	81	95	89	89.3 days
DPO	82	103	68	66	80	146	81	83	82	117	75	93	96	84	78	85	98	76	88	75	75.3 days
Cash Conversion Cycle	81	56	75	78	84	47	97	100	109	75	108	99	104	109	106	97	91	110	91	99	99.0 days
Fixed Asset Turnover	snapshot only																				2.179
Operating Cycle	snapshot only																				174.3 days
Cash Velocity	snapshot only																				2.017
Capital Intensity	snapshot only																				1.685

Growth (YoY)

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q1'26	Current
Revenue	-0.1%	10.0%	11.3%	16.4%	6.1%	-10.0%	-10.1%	-10.0%	-7.4%	1.9%	3.0%	4.2%	6.0%	4.2%	3.9%	-0.3%	0.0%	-0.9%	-1.7%	-1.5%	-1.48%
Net Income	16.0%	53.1%	65.6%	72.8%	46.8%	10.2%	3.5%	0.6%	-6.1%	6.5%	10.0%	12.6%	18.9%	8.2%	1.7%	-12.5%	-9.7%	-0.5%	1.0%	1.3%	1.31%
EPS	16.3%	53.2%	65.6%	72.8%	46.7%	10.2%	3.5%	0.6%	-6.1%	6.5%	10.0%	12.6%	18.8%	8.2%	6.7%	-12.5%	-5.3%	4.4%	3.8%	13.4%	13.44%
FCF	28.3%	31.1%	33.6%	35.8%	37.7%	22.2%	9.2%	23.5%	37.8%	70.1%	1.0%	65.7%	40.0%	1.7%	-22.0%	-34.7%	-48.7%	-25.0%	4.1%	45.0%	45.03%
EBITDA	25.7%	32.5%	41.8%	46.4%	33.4%	11.4%	5.4%	1.5%	-3.8%	-2.9%	-1.0%	3.3%	7.2%	15.0%	9.8%	-1.4%	0.6%	0.6%	3.0%	3.9%	3.95%
Op. Income	16.1%	49.1%	66.4%	77.2%	52.0%	14.6%	4.0%	0.8%	-4.5%	6.1%	11.6%	15.3%	19.1%	10.0%	3.0%	-14.0%	-9.8%	-2.4%	-1.5%	3.4%	3.38%
OCF Growth	snapshot only																				34.29%
Asset Growth	snapshot only																				11.96%
Equity Growth	snapshot only																				11.55%
Debt Growth	snapshot only																				1.46%
Shares Change	snapshot only																				-10.69%
Dividend Growth	snapshot only																				49.84%

Growth (CAGR)

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q1'26	Current
Revenue 3Y	1.8%	4.4%	4.4%	4.9%	3.0%	0.6%	0.2%	-1.4%	-0.6%	0.3%	1.0%	3.0%	1.4%	-1.5%	-1.3%	-2.2%	-0.6%	1.7%	1.7%	0.8%	0.75%
Revenue 5Y	2.8%	4.6%	4.4%	4.6%	3.9%	1.6%	1.4%	1.0%	0.7%	0.9%	1.0%	1.6%	1.4%	1.6%	1.5%	-0.1%	0.8%	0.8%	1.0%	1.4%	1.40%
EPS 3Y	11.0%	16.7%	20.9%	24.9%	25.9%	19.4%	19.4%	17.0%	17.0%	21.6%	23.5%	25.1%	17.9%	8.3%	6.7%	-0.3%	1.9%	6.4%	6.8%	3.8%	3.76%
EPS 5Y	8.5%	15.1%	16.6%	14.5%	13.0%	13.2%	11.1%	13.1%	13.5%	13.3%	15.0%	17.2%	17.4%	14.5%	14.8%	9.6%	12.5%	15.2%	15.9%	14.2%	14.19%
Net Income 3Y	10.8%	16.4%	20.7%	24.7%	25.6%	19.2%	19.1%	16.8%	16.9%	21.6%	23.5%	25.1%	17.9%	8.3%	5.0%	-0.3%	0.3%	4.7%	4.1%	-0.1%	-0.07%
Net Income 5Y	8.4%	14.8%	16.3%	14.4%	12.8%	13.1%	10.9%	12.9%	13.4%	13.1%	14.9%	17.0%	17.2%	14.3%	13.6%	9.4%	11.4%	14.1%	14.1%	11.6%	11.65%
EBITDA 3Y	16.8%	26.2%	30.1%	33.1%	33.7%	29.4%	24.9%	21.0%	17.3%	12.8%	14.0%	15.4%	11.2%	7.6%	4.6%	1.1%	1.2%	3.9%	3.9%	1.9%	1.92%
EBITDA 5Y	15.3%	21.2%	23.0%	22.9%	21.8%	18.6%	16.8%	15.0%	15.4%	16.8%	18.1%	19.9%	19.8%	19.3%	16.2%	12.5%	11.7%	10.6%	10.9%	9.5%	9.49%
Gross Profit 3Y	2.8%	6.2%	7.5%	8.9%	9.4%	9.1%	9.2%	8.7%	9.0%	9.1%	9.9%	11.4%	9.9%	6.2%	5.0%	2.3%	2.3%	3.0%	3.1%	2.0%	2.04%
Gross Profit 5Y	2.7%	5.0%	5.7%	6.6%	7.0%	6.2%	6.0%	6.0%	5.9%	6.3%	6.8%	7.6%	7.7%	7.4%	7.2%	5.7%	6.3%	6.4%	6.6%	6.4%	6.44%
Op. Income 3Y	8.5%	17.1%	21.4%	25.5%	25.6%	21.5%	20.7%	17.6%	19.0%	22.0%	24.5%	27.2%	20.0%	10.2%	6.2%	-0.0%	0.8%	4.4%	4.2%	0.8%	0.84%
Op. Income 5Y	7.4%	13.2%	14.4%	15.3%	15.1%	13.5%	12.6%	12.8%	13.1%	14.3%	15.7%	18.1%	17.7%	16.0%	15.1%	10.1%	12.6%	14.3%	14.4%	12.9%	12.86%
FCF 3Y	-1.7%	-1.6%	-1.6%	-1.6%	-1.6%	1.5%	5.3%	18.8%	34.5%	39.7%	43.0%	40.6%	38.5%	28.4%	19.5%	10.1%	-0.3%	9.1%	17.6%	16.2%	16.18%
FCF 5Y	4.2%	7.5%	10.8%	14.2%	17.8%	13.2%	9.4%	11.0%	12.5%	14.6%	15.8%	14.3%	13.0%	12.6%	12.8%	12.6%	11.8%	15.8%	18.9%	21.3%	21.33%
OCF 3Y	8.8%	8.3%	7.8%	7.3%	6.8%	9.4%	12.1%	12.9%	14.2%	8.6%	3.0%	0.3%	-1.9%	-0.7%	1.0%	2.3%	3.2%	5.8%	8.3%	12.6%	12.63%
OCF 5Y	9.5%	10.4%	11.3%	12.2%	13.1%	11.6%	10.3%	7.9%	5.8%	4.2%	2.2%	1.7%	1.3%	3.6%	6.3%	8.9%	11.3%	11.0%	10.7%	10.5%	10.49%
Assets 3Y	6.4%	6.8%	6.4%	6.8%	6.1%	6.7%	6.2%	6.2%	6.5%	7.0%	7.4%	8.1%	6.5%	2.9%	4.2%	3.8%	4.6%	4.2%	2.9%	5.2%	5.21%
Assets 5Y	5.6%	6.9%	6.4%	6.5%	5.7%	6.0%	6.0%	6.3%	6.1%	5.6%	6.2%	7.0%	6.6%	5.4%	5.2%	4.5%	5.3%	5.6%	4.8%	6.5%	6.53%
Equity 3Y	5.8%	6.8%	6.6%	7.2%	8.1%	7.9%	7.9%	8.1%	8.3%	9.4%	9.5%	10.0%	9.7%	7.0%	7.1%	6.4%	6.4%	6.6%	4.7%	7.3%	7.34%
Book Value 3Y	6.0%	7.0%	6.9%	7.5%	8.3%	8.2%	8.1%	8.3%	8.4%	9.4%	9.5%	10.0%	9.7%	7.0%	8.8%	6.4%	8.1%	8.3%	7.4%	11.5%	11.45%
Dividend 3Y	1.2%	0.9%	0.6%	0.3%	0.0%	5.4%	10.2%	2.9%	-5.8%	-29.0%	—	—	—	6.4%	—	—	—	61.4%	29.3%	14.4%	14.43%

Growth Quality

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q1'26	Current
Revenue Stability	0.93	0.90	0.87	0.66	0.94	0.49	0.43	0.19	0.32	0.10	0.14	0.26	0.31	0.09	0.10	0.06	0.12	0.63	0.73	0.71	0.707
Earnings Stability	0.70	0.71	0.61	0.58	0.66	0.79	0.70	0.75	0.85	0.88	0.87	0.87	0.92	0.92	0.86	0.66	0.75	0.83	0.72	0.39	0.390
Margin Stability	0.97	0.98	0.96	0.94	0.92	0.89	0.89	0.88	0.88	0.87	0.87	0.87	0.87	0.87	0.88	0.87	0.88	0.89	0.90	0.91	0.906
Rev. Growth Consistency	0.00	1.00	1.00	0.50	0.50	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	0.00	1.00	0.00	0.00	0.00	0.000
Earn. Growth Consistency	1.00	1.00	0.50	0.50	1.00	1.00	1.00	1.00	0.00	1.00	1.00	1.00	0.50	1.00	1.00	0.00	0.00	0.00	1.00	0.50	0.500
FCF Positive Streak	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Earnings Persistence	0.94	0.50	0.50	0.50	0.81	0.96	0.99	1.00	0.98	0.97	0.96	0.95	0.92	0.97	0.99	0.95	0.96	1.00	1.00	0.99	0.995
Earnings Smoothness	0.85	0.58	0.51	0.47	0.62	0.90	0.97	0.99	0.94	0.94	0.90	0.88	0.83	0.92	0.98	0.87	0.90	1.00	0.99	0.99	0.987
ROE Trend	0.01	0.03	0.04	0.04	0.03	0.02	0.01	0.01	-0.00	-0.00	-0.00	-0.00	0.00	0.00	-0.00	-0.01	-0.01	-0.01	-0.00	-0.02	-0.016
Gross Margin Trend	0.02	0.02	0.03	0.04	0.07	0.10	0.09	0.08	0.08	0.06	0.05	0.05	0.04	0.01	0.00	-0.01	-0.01	0.00	0.01	0.01	0.015
FCF Margin Trend	-0.01	-0.00	0.00	0.01	0.02	0.02	0.02	0.03	0.04	0.06	0.07	0.06	0.05	0.02	-0.00	-0.02	-0.05	-0.03	-0.01	0.02	0.019
Sustainable Growth Rate	7.1%	9.1%	9.9%	10.3%	10.5%	9.0%	8.8%	9.3%	9.3%	10.3%	11.4%	11.6%	11.7%	10.4%	9.3%	7.3%	6.9%	7.5%	7.6%	6.2%	6.21%
Internal Growth Rate	5.7%	7.1%	8.1%	8.7%	8.9%	7.2%	7.3%	7.9%	8.0%	8.7%	9.9%	10.3%	10.5%	9.1%	8.2%	6.4%	6.0%	6.5%	6.6%	5.5%	5.49%

Cash Flow Quality

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q1'26	Current
OCF/Net Income	1.72	1.40	1.33	1.28	1.26	1.36	1.38	1.28	1.28	1.15	1.04	0.99	0.99	1.08	1.19	1.38	1.37	1.41	1.55	1.83	1.829
FCF/OCF	0.35	0.38	0.41	0.43	0.45	0.43	0.42	0.53	0.65	0.82	1.00	1.00	1.00	0.82	0.67	0.54	0.41	0.48	0.53	0.58	0.580
FCF/Net Income	snapshot only																				1.061
OCF/EBITDA	snapshot only																				0.868
CapEx/Revenue	9.7%	8.7%	8.5%	8.2%	8.3%	9.4%	9.9%	7.6%	5.4%	2.7%	0.0%	0.0%	0.0%	2.5%	5.0%	7.7%	10.1%	9.9%	9.6%	9.5%	9.48%
CapEx/Depreciation	snapshot only																				1.166
Accruals Ratio	-0.05	-0.03	-0.03	-0.03	-0.02	-0.03	-0.03	-0.02	-0.02	-0.01	-0.00	0.00	0.00	-0.01	-0.02	-0.03	-0.03	-0.04	-0.05	-0.06	-0.064
Sloan Accruals	snapshot only																				-0.045
Cash Flow Adequacy	snapshot only																				1.669
Earnings Quality Score	snapshot only																				0.750

Dividends & Buybacks

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q1'26	Current
Dividend Yield	2.7%	2.5%	2.3%	2.1%	2.4%	3.0%	3.7%	3.0%	1.8%	0.9%	0.0%	0.0%	0.0%	0.7%	1.5%	1.8%	2.7%	3.0%	2.8%	1.8%	2.19%
Dividend/Share	$91.01	$90.89	$90.78	$90.63	$90.49	$105.59	$120.69	$98.07	$75.44	$37.72	$0.00	$0.00	$0.00	$45.39	$95.26	$136.17	$190.49	$190.74	$196.30	$204.03	$255.00
Payout Ratio	23.4%	18.7%	17.4%	16.4%	15.8%	19.7%	22.4%	17.6%	14.0%	6.6%	0.0%	0.0%	0.0%	7.3%	15.1%	24.8%	31.5%	29.6%	29.9%	32.8%	32.80%
FCF Payout Ratio	38.3%	35.0%	32.2%	29.7%	27.7%	33.2%	39.2%	26.1%	16.7%	7.0%	0.0%	0.0%	0.0%	8.3%	18.9%	33.5%	56.1%	44.1%	36.3%	30.9%	30.90%
Total Payout Ratio	32.2%	24.1%	21.0%	18.2%	16.2%	20.0%	22.6%	17.7%	14.1%	6.6%	0.0%	0.0%	0.0%	22.4%	45.9%	75.7%	96.1%	74.9%	60.5%	49.6%	49.55%
Div. Increase Streak	1	1	1	1	0	1	1	1	0	0	—	—	—	0	0	0	0	1	1	1	0
Chowder Number	0.06	0.05	0.04	0.02	0.02	0.19	0.37	0.11	-0.15	-0.63	—	—	—	0.21	—	—	—	3.04	1.03	0.36	0.356
Buyback Yield	1.0%	0.7%	0.5%	0.2%	0.1%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	1.4%	3.0%	3.7%	5.5%	4.6%	2.9%	0.9%	0.93%
Net Buyback Yield	0.7%	0.5%	0.3%	0.1%	0.0%	-0.0%	-0.0%	-0.0%	-0.0%	-0.0%	0.0%	0.0%	0.0%	1.4%	3.0%	3.7%	5.5%	4.6%	2.9%	0.9%	0.92%
Total Shareholder Return	3.4%	3.0%	2.6%	2.3%	2.4%	3.0%	3.6%	3.0%	1.8%	0.9%	0.0%	0.0%	0.0%	2.1%	4.5%	5.6%	8.2%	7.7%	5.7%	2.7%	2.73%

DuPont Factors

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q1'26	Current
Tax Burden (NI/EBT)	0.69	0.70	0.69	0.69	0.69	0.68	0.68	0.69	0.68	0.69	0.69	0.69	0.69	0.69	0.69	0.69	0.69	0.69	0.69	0.67	0.671
Interest Burden (EBT/EBIT)	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.01	1.01	1.01	1.01	1.00	1.00	1.00	1.01	1.01	1.01	1.02	1.01	1.03	1.028
EBIT Margin	0.13	0.14	0.16	0.16	0.18	0.18	0.18	0.18	0.18	0.18	0.19	0.20	0.20	0.19	0.18	0.17	0.18	0.19	0.19	0.18	0.179
Asset Turnover	0.80	0.81	0.85	0.84	0.80	0.68	0.71	0.70	0.70	0.67	0.69	0.68	0.69	0.67	0.69	0.66	0.67	0.65	0.67	0.63	0.627
Equity Multiplier	1.32	1.37	1.32	1.29	1.29	1.35	1.30	1.27	1.25	1.29	1.26	1.25	1.23	1.25	1.23	1.21	1.21	1.23	1.22	1.19	1.193

Per Share

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q1'26	Current
EPS (Diluted TTM)	$389.74	$486.67	$520.56	$553.73	$571.83	$536.15	$538.78	$556.80	$536.99	$571.17	$592.46	$627.04	$638.21	$617.95	$632.39	$548.40	$604.61	$645.36	$656.15	$622.09	$622.09
Book Value/Share	$4342.09	$4563.17	$4548.75	$4725.94	$4800.73	$4954.65	$4952.62	$5128.88	$5175.70	$5389.98	$5431.24	$5668.28	$5726.01	$5587.04	$5862.31	$5685.12	$6064.99	$6301.02	$6130.04	$7100.90	$7100.97
Tangible Book/Share	$4288.08	$4510.78	$4498.93	$4675.90	$4753.32	$4903.80	$4902.00	$5078.66	$5125.98	$5336.53	$5379.34	$5618.50	$5673.85	$5525.49	$5799.38	$5626.61	$6005.85	$6239.38	$6060.23	$7031.61	$7031.61
Revenue/Share	$4457.97	$4853.36	$4863.77	$4886.81	$4730.44	$4367.52	$4370.86	$4398.15	$4380.81	$4451.17	$4500.43	$4580.30	$4641.61	$4638.78	$4908.30	$4565.16	$4871.97	$4821.78	$4957.47	$5035.87	$5193.25
FCF/Share	$237.48	$259.89	$282.34	$304.68	$327.03	$317.62	$308.21	$376.07	$450.56	$540.31	$617.19	$623.18	$630.80	$549.68	$505.16	$406.65	$339.61	$432.69	$540.41	$660.32	$0.00
OCF/Share	$669.12	$681.61	$694.21	$706.53	$718.90	$730.19	$741.49	$711.37	$687.89	$658.97	$617.19	$623.18	$630.80	$666.40	$750.13	$756.81	$829.48	$908.47	$1014.96	$1137.90	$0.00
Cash/Share	$1591.81	$1920.53	$1851.85	$1882.43	$1869.37	$2134.33	$2132.71	$2196.76	$2093.36	$2263.34	$2338.12	$2347.52	$2177.73	$1990.81	$2165.38	$2122.25	$2288.40	$2510.46	$2268.02	$2497.28	$2497.28
EBITDA/Share	$842.58	$973.28	$1037.41	$1090.21	$1124.02	$1083.76	$1092.81	$1106.31	$1081.74	$1052.41	$1081.97	$1142.80	$1159.52	$1210.36	$1246.80	$1126.55	$1223.66	$1277.06	$1320.26	$1311.15	$1311.15
Debt/Share	$59.53	$132.98	$57.88	$59.52	$59.51	$126.37	$57.86	$59.51	$59.51	$121.59	$57.85	$59.50	$59.50	$116.07	$60.71	$59.50	$62.43	$115.06	$161.94	$163.79	$163.79
Net Debt/Share	$-1532.28	$-1787.55	$-1793.97	$-1822.91	$-1809.86	$-2007.97	$-2074.85	$-2137.25	$-2033.85	$-2141.75	$-2280.26	$-2288.02	$-2118.23	$-1874.74	$-2104.67	$-2062.74	$-2225.96	$-2395.40	$-2106.07	$-2333.49	$-2333.49

Academic Models

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q1'26	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	7.457
Altman Z-Prime	snapshot only																				14.492
Piotroski F-Score	6	8	8	8	8	7	7	6	6	6	7	7	6	8	7	6	7	7	6	5	5
Beneish M-Score	-2.50	-2.41	-2.60	-2.57	-2.82	-2.91	-2.69	-2.60	-2.56	-2.30	-2.48	-2.42	-2.40	-2.43	-2.45	-2.72	-2.65	-2.76	-2.81	-2.67	-2.672
Ohlson O-Score	snapshot only																				-13.189
ROIC (Greenblatt)	snapshot only																				16.26%
Net-Net WC	snapshot only																				$2958.32
EVA	snapshot only																				$3230609040.79

Credit

Metric	Q3'20	Q4'20	Q1'21	Q2'21	Q3'21	Q4'21	Q1'22	Q2'22	Q3'22	Q4'22	Q1'23	Q2'23	Q3'23	Q4'23	Q1'24	Q2'24	Q3'24	Q4'24	Q1'25	Q1'26	Current
Credit Rating	snapshot only																				AAA
Credit Score	92.38	91.96	95.96	95.71	95.93	91.92	96.07	96.24	97.04	95.91	96.40	96.17	96.16	96.08	96.10	96.16	96.18	96.58	96.37	95.95	95.952
Credit Grade	snapshot only																				1
Credit Trend	snapshot only																				-0.209
Implied Spread (bps)	snapshot only																				50.000
Industry Credit Rank	snapshot only																				91
Sector Credit Rank	snapshot only																				93

6960.T JPX

Financial Rating

InsiderStreet Scorecard

Risk & Quality Signals

Valuation

DuPont Decomposition (5-Factor)

Graham-Dodd Adjusted Valuation

Profitability Trends

Leverage & Solvency Trends

Efficiency & Working Capital Trends

Growth Trends (YoY %)

Earnings Stability

Monte Carlo Price Simulation

Sign in to InsiderStreet