¥3,170.00 ($20.05)

-40.00 (-1.25%)

Weekly Expected Move ±2.1%

¥3074 ¥3142 ¥3210 ¥3278 ¥3346

JPX · Industrials · Trucking · Tech Score Strong Sell · Power 31 · ¥53.9B mcap · 2M float · 0.524% 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.

B+

Oct 05, 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. 9028.T receives an overall rating of B+. Strongest factors: ROE (4/5), ROA (5/5), P/E (4/5). Areas of concern: DCF (1/5), D/E (2/5).

Rating Change History

Date	From	To
2026-10-01	A	B+
2026-09-24	None	ADDED
2026-09-23	EXISTED	None
2026-08-24	A-	A
2026-07-22	A	A-
2026-07-01	A-	A
2026-05-11	B+	A-
2026-05-07	None	ADDED
2026-05-06	EXISTED	None
2026-04-01	A-	B+

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.

★ ★ ★ ★ ★ 71 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. 9028.T scores highest in Safety (100/100) and lowest in Profitability (36/100). An overall grade of A places 9028.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

4.63

Safe Zone

Piotroski F-Score

7/9

✓ ✓ ✓ ✓ ✓ ✓ ✗ ✗ ✓

Beneish M-Score

-2.82

Unlikely Manipulator

Ohlson O-Score

-10.63

Bankruptcy prob: 0.0%

Low Risk

Credit Rating

AAA

Score: 95.3/100

Trend: Improving

Earnings Quality

75/100

OCF/NI: 1.98x

Accruals: -9.7%

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. 9028.T scores 4.63, 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. 9028.T scores 7/9, signaling strong financial health across all three dimensions. 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. 9028.T's score of -2.82 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. 9028.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. 9028.T receives an estimated rating of AAA (score: 95.3/100), with a improving 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). 9028.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

7.53x

PEG

-153.17x

P/S

0.36x

P/B

1.14x

P/FCF

4.56x

P/OCF

3.78x

EV/EBITDA

3.21x

EV/Revenue

0.33x

EV/EBIT

4.89x

EV/FCF

4.26x

Earnings Yield

13.35%

FCF Yield

21.93%

Shareholder Yield

4.45%

Graham Number

$4886.11

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 7.5x earnings, 9028.T trades at a deep value multiple. An earnings yield of 13.4% exceeds typical risk-free rates, suggesting equities are being compensated for risk. Graham's intrinsic value formula yields $4886.11 per share, suggesting a potential 52% margin of safety at 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

0.703

NI / EBT

Interest Burden

0.994

EBT / EBIT

EBIT Margin

0.068

EBIT / Rev

Asset Turnover

2.094

Rev / Assets

Equity Multiplier

1.745

Assets / Equity

ROE

17.3%

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. 9028.T's ROE of 17.3% is driven by Asset Turnover (2.094), 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

15.00%

Fair P/E

38.50x

Intrinsic Value

$15989.72

Price/Value

0.19x

Margin of Safety

80.55%

Premium

-80.55%

Assessment

Undervalued

Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with 9028.T's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. 9028.T actually compounded EPS at 105.1% over three years; the model uses 15%, the highest rate it will extrapolate — of 4,457 company-quarters that grew faster than 200%, none sustained it over the following seven years. At an intrinsic value of $15989.72, 9028.T appears undervalued with a 81% margin of safety. The adjusted fair P/E of 38.5x compares to the current market P/E of 7.5x.

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

$3210.00

Median 1Y

$3848.17

5th Pctile

$2235.31

95th Pctile

$6620.16

Ann. Volatility

32.6%

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	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	Current
ROE	2.7%	4.7%	7.8%	10.3%	10.4%	10.6%	11.5%	11.8%	14.9%	16.7%	17.3%	17.9%	17.3%	17.27%
ROA	1.5%	2.6%	4.4%	6.1%	5.9%	5.9%	6.4%	6.5%	8.3%	9.1%	9.5%	9.9%	9.9%	9.90%
ROIC	2.1%	3.8%	6.5%	9.7%	9.5%	9.1%	10.5%	11.2%	12.6%	14.4%	13.9%	18.9%	17.6%	17.61%
ROCE	3.3%	5.9%	10.1%	13.3%	13.0%	13.3%	14.2%	13.5%	16.8%	18.5%	19.5%	20.6%	19.9%	19.90%
Gross Margin	10.7%	11.3%	11.5%	12.3%	11.5%	11.9%	13.5%	13.0%	15.2%	15.4%	13.3%	15.3%	14.7%	14.72%
Operating Margin	3.4%	3.0%	4.3%	4.2%	3.5%	3.7%	6.4%	4.9%	7.5%	6.6%	6.0%	7.3%	6.9%	6.93%
Net Margin	2.4%	2.1%	2.8%	2.9%	2.2%	2.3%	3.6%	3.4%	5.5%	4.7%	4.4%	5.0%	4.9%	4.93%
EBITDA Margin	7.2%	7.1%	7.6%	8.4%	7.7%	7.5%	8.5%	8.6%	11.6%	10.1%	9.2%	11.1%	10.9%	10.95%
FCF Margin	-1.9%	2.8%	1.8%	5.0%	6.3%	3.8%	3.7%	6.0%	5.5%	6.9%	6.9%	7.3%	7.8%	7.76%
OCF Margin	0.2%	4.4%	3.2%	6.6%	8.0%	5.7%	5.8%	8.0%	7.5%	8.7%	8.4%	8.7%	9.4%	9.36%
ROE 3Y Avg	snapshot only													13.40%
ROA 3Y Avg	snapshot only													7.73%
ROIC 3Y Avg	snapshot only													11.50%
ROIC Economic	snapshot only													13.63%
Cash ROA	snapshot only													19.50%
Cash ROIC	snapshot only													34.97%
CROIC	snapshot only													28.99%
NOPAT Margin	snapshot only													4.72%
Pretax Margin	snapshot only													6.72%
R&D / Revenue	snapshot only													0.00%
SGA / Revenue	snapshot only													7.91%
SBC / Revenue	snapshot only													0.00%

Valuation

Metric	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	Current
P/E Ratio	19.28	12.39	7.74	6.02	7.16	6.10	6.36	7.06	7.18	6.91	6.98	7.17	7.49	7.531
P/S Ratio	0.46	0.28	0.19	0.16	0.18	0.16	0.18	0.21	0.27	0.29	0.31	0.35	0.35	0.359
P/B Ratio	0.51	0.58	0.60	0.62	0.71	0.62	0.69	0.79	1.00	1.07	1.13	1.20	1.22	1.135
P/FCF	-24.21	10.10	10.76	3.14	2.90	4.16	4.85	3.48	4.85	4.25	4.54	4.80	4.56	4.560
P/OCF	220.26	6.36	5.93	2.36	2.28	2.79	3.11	2.62	3.57	3.37	3.72	4.00	3.78	3.780
EV/EBITDA	9.36	5.11	3.32	2.19	2.51	2.43	2.65	2.83	3.44	3.43	3.60	2.99	3.21	3.214
EV/Revenue	0.67	0.37	0.24	0.17	0.19	0.19	0.21	0.23	0.31	0.33	0.35	0.31	0.33	0.331
EV/EBIT	18.66	10.79	6.52	4.32	5.03	4.76	4.97	5.14	5.67	5.41	5.55	4.49	4.89	4.892
EV/FCF	-35.12	13.13	13.65	3.35	3.08	4.97	5.72	3.83	5.64	4.76	5.14	4.29	4.26	4.263
Earnings Yield	5.2%	8.1%	12.9%	16.6%	14.0%	16.4%	15.7%	14.2%	13.9%	14.5%	14.3%	13.9%	13.4%	13.35%
FCF Yield	-4.1%	9.9%	9.3%	31.8%	34.4%	24.0%	20.6%	28.7%	20.6%	23.6%	22.0%	20.9%	21.9%	21.93%
Price/Tangible Book	snapshot only													1.388
EV/OCF	snapshot only													3.534
EV/Gross Profit	snapshot only													2.266
Acquirers Multiple	snapshot only													4.946
Shareholder Yield	snapshot only													4.45%
Graham Number	snapshot only													$4886.11

Leverage & Solvency

Metric	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	Current
Current Ratio	1.33	1.39	1.41	1.43	1.47	1.36	1.39	1.37	1.41	1.45	1.47	1.58	1.65	1.653
Quick Ratio	1.18	1.19	1.30	1.17	1.23	1.12	1.26	1.24	1.21	1.16	1.39	1.45	1.57	1.568
Debt/Equity	0.37	0.34	0.32	0.22	0.27	0.37	0.33	0.38	0.47	0.44	0.43	0.26	0.26	0.259
Net Debt/Equity	0.23	0.17	0.16	0.04	0.04	0.12	0.12	0.08	0.16	0.13	0.15	-0.13	-0.08	-0.079
Debt/Assets	0.20	0.19	0.18	0.13	0.16	0.20	0.18	0.20	0.25	0.24	0.24	0.15	0.16	0.157
Debt/EBITDA	4.70	2.31	1.38	0.73	0.90	1.23	1.07	1.25	1.39	1.26	1.22	0.73	0.73	0.732
Net Debt/EBITDA	2.91	1.18	0.70	0.13	0.14	0.39	0.40	0.26	0.48	0.37	0.42	-0.35	-0.22	-0.224
Interest Coverage	86.86	80.59	101.73	115.91	129.00	142.73	155.03	142.80	145.56	138.72	131.43	135.01	130.87	130.870
Equity Multiplier	1.82	1.78	1.77	1.70	1.72	1.81	1.83	1.90	1.85	1.84	1.81	1.72	1.65	1.652
Cash Ratio	snapshot only													0.701
Debt Service Coverage	snapshot only													199.182
Cash to Debt	snapshot only													1.306
FCF to Debt	snapshot only													1.030
Defensive Interval	snapshot only													985.6 days

Efficiency & Turnover

Metric	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	Current
Asset Turnover	0.61	1.16	1.78	2.35	2.31	2.26	2.25	2.21	2.23	2.14	2.12	2.04	2.09	2.094
Inventory Turnover	10.61	15.25	44.86	24.88	31.80	25.95	45.29	31.93	26.98	19.37	46.44	41.23	38.77	38.771
Receivables Turnover	1.94	4.05	5.13	8.95	8.16	8.53	6.65	8.75	9.40	9.30	6.60	8.51	9.00	9.002
Payables Turnover	3.70	7.54	10.79	12.96	13.76	14.86	13.44	12.98	14.05	14.86	13.64	12.90	14.38	14.383
DSO	189	90	71	41	45	43	55	42	39	39	55	43	41	40.5 days
DIO	34	24	8	15	11	14	8	11	14	19	8	9	9	9.4 days
DPO	99	48	34	28	27	25	27	28	26	25	27	28	25	25.4 days
Cash Conversion Cycle	124	66	46	27	30	32	36	25	26	34	36	23	25	24.6 days
Fixed Asset Turnover	snapshot only													6.470
Operating Cycle	snapshot only													50.0 days
Cash Velocity	snapshot only													10.167
Capital Intensity	snapshot only													0.480

Growth (YoY)

Metric	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	Current
Revenue	—	—	—	—	2.9%	1.1%	35.9%	5.9%	9.7%	9.2%	7.9%	5.0%	3.9%	3.90%
Net Income	—	—	—	—	3.1%	1.4%	56.3%	21.0%	60.0%	79.6%	70.1%	72.6%	31.9%	31.88%
EPS	—	—	—	—	3.1%	1.4%	55.9%	22.7%	59.7%	79.2%	71.5%	70.4%	31.6%	31.59%
FCF	—	—	—	—	13.7%	1.8%	1.8%	28.3%	-3.9%	99.5%	99.7%	27.1%	46.4%	46.40%
EBITDA	—	—	—	—	3.2%	1.3%	49.4%	13.5%	28.9%	35.3%	32.0%	35.1%	18.2%	18.22%
Op. Income	—	—	—	—	3.3%	1.5%	72.5%	34.5%	64.9%	76.1%	47.6%	51.3%	22.7%	22.72%
OCF Growth	snapshot only													29.86%
Asset Growth	snapshot only													1.09%
Equity Growth	snapshot only													13.32%
Debt Growth	snapshot only													-37.76%
Shares Change	snapshot only													0.22%
Dividend Growth	snapshot only													1.29%

Growth (CAGR)

Metric	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	Current
Revenue 3Y	—	—	—	—	—	—	—	—	—	—	—	—	64.0%	63.98%
Revenue 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EPS 3Y	—	—	—	—	—	—	—	—	—	—	—	—	1.1%	1.05%
EPS 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	1.1%	1.06%
Net Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
EBITDA 3Y	—	—	—	—	—	—	—	—	—	—	—	—	85.0%	84.98%
EBITDA 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Gross Profit 3Y	—	—	—	—	—	—	—	—	—	—	—	—	82.0%	82.01%
Gross Profit 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Op. Income 3Y	—	—	—	—	—	—	—	—	—	—	—	—	1.1%	1.05%
Op. Income 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
FCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
OCF 3Y	—	—	—	—	—	—	—	—	—	—	—	—	4.8%	4.81%
OCF 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Assets 3Y	—	—	—	—	—	—	—	—	—	—	—	—	8.7%	8.66%
Assets 5Y	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Equity 3Y	—	—	—	—	—	—	—	—	—	—	—	—	12.3%	12.29%
Book Value 3Y	—	—	—	—	—	—	—	—	—	—	—	—	12.0%	12.03%
Dividend 3Y	—	—	—	—	—	—	—	—	—	—	—	—	31.6%	31.60%

Growth Quality

Metric	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	Current
Revenue Stability	—	—	—	—	—	—	—	—	0.84	0.86	0.91	1.00	0.73	0.729
Earnings Stability	—	—	—	—	—	—	—	—	1.00	0.99	0.97	0.89	0.99	0.992
Margin Stability	—	—	—	—	—	—	—	—	0.88	0.86	0.88	0.87	0.86	0.860
Rev. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.000
Earn. Growth Consistency	0.00	0.00	0.00	0.00	0.50	0.50	0.50	0.50	1.00	1.00	1.00	1.00	1.00	1.000
FCF Positive Streak	0	0	0	0	0	1	1	1	1	1	1	1	1	1
Earnings Persistence	—	—	—	—	—	—	—	—	0.50	0.50	0.50	0.50	0.87	0.872
Earnings Smoothness	—	—	—	—	0.00	0.19	0.56	0.81	0.54	0.43	0.48	0.47	0.73	0.725
ROE Trend	—	—	—	—	—	—	—	—	0.08	0.08	0.07	0.06	0.04	0.043
Gross Margin Trend	—	—	—	—	—	—	—	—	0.02	0.03	0.02	0.03	0.02	0.021
FCF Margin Trend	—	—	—	—	—	—	—	—	0.03	0.04	0.04	0.02	0.02	0.019
Sustainable Growth Rate	1.4%	3.5%	5.8%	8.5%	7.8%	8.0%	9.0%	9.4%	12.0%	14.0%	13.4%	14.2%	11.5%	11.52%
Internal Growth Rate	0.8%	2.0%	3.4%	5.2%	4.6%	4.6%	5.3%	5.5%	7.2%	8.3%	8.0%	8.5%	7.1%	7.07%

Cash Flow Quality

Metric	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	Current
OCF/Net Income	0.09	1.95	1.30	2.55	3.14	2.19	2.04	2.70	2.01	2.05	1.88	1.79	1.98	1.981
FCF/OCF	-9.10	0.63	0.55	0.75	0.78	0.67	0.64	0.75	0.74	0.79	0.82	0.84	0.83	0.829
FCF/Net Income	snapshot only													1.642
OCF/EBITDA	snapshot only													0.909
CapEx/Revenue	2.1%	1.6%	1.4%	1.6%	1.7%	1.9%	2.1%	2.0%	2.0%	1.8%	1.5%	1.4%	1.6%	1.60%
CapEx/Depreciation	snapshot only													0.453
Accruals Ratio	0.01	-0.02	-0.01	-0.09	-0.13	-0.07	-0.07	-0.11	-0.08	-0.10	-0.08	-0.08	-0.10	-0.097
Sloan Accruals	snapshot only													-0.019
Cash Flow Adequacy	snapshot only													2.949
Earnings Quality Score	snapshot only													0.750

Dividends & Buybacks

Metric	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	Current
Dividend Yield	2.4%	2.1%	3.2%	3.0%	3.5%	4.0%	3.4%	2.9%	2.7%	2.4%	3.2%	2.9%	4.4%	4.36%
Dividend/Share	$22.27	$22.32	$37.03	$37.05	$50.18	$50.08	$50.07	$50.90	$60.41	$60.36	$89.04	$88.59	$138.32	$140.30
Payout Ratio	46.2%	25.8%	25.0%	18.2%	25.4%	24.5%	21.7%	20.4%	19.1%	16.5%	22.5%	20.8%	33.3%	33.30%
FCF Payout Ratio	—	21.0%	34.7%	9.5%	10.3%	16.7%	16.5%	10.0%	12.9%	10.1%	14.6%	13.9%	20.3%	20.28%
Total Payout Ratio	46.2%	25.8%	25.0%	18.2%	25.4%	24.5%	21.7%	20.4%	19.1%	16.5%	22.5%	20.8%	33.3%	33.30%
Div. Increase Streak	0	0	0	0	1	1	1	1	1	1	1	1	1	1
Chowder Number	—	—	—	—	1.29	1.29	0.39	0.38	0.23	0.23	0.79	0.79	1.34	1.339
Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Net Buyback Yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.00%
Total Shareholder Return	2.4%	2.1%	3.2%	3.0%	3.5%	4.0%	3.4%	2.9%	2.7%	2.4%	3.2%	2.9%	4.4%	4.45%

DuPont Factors

Metric	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	Current
Tax Burden (NI/EBT)	0.66	0.67	0.67	0.68	0.67	0.66	0.67	0.67	0.68	0.70	0.71	0.70	0.70	0.703
Interest Burden (EBT/EBIT)	1.01	1.00	1.00	1.00	0.99	0.99	0.99	0.99	0.99	1.00	1.00	1.00	0.99	0.994
EBIT Margin	0.04	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.05	0.06	0.06	0.07	0.07	0.068
Asset Turnover	0.61	1.16	1.78	2.35	2.31	2.26	2.25	2.21	2.23	2.14	2.12	2.04	2.09	2.094
Equity Multiplier	1.82	1.78	1.77	1.70	1.77	1.80	1.80	1.81	1.79	1.83	1.82	1.81	1.75	1.745

Per Share

Metric	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	Current
EPS (Diluted TTM)	$48.16	$86.56	$148.13	$203.83	$197.65	$204.23	$230.98	$250.07	$315.61	$365.94	$396.22	$426.05	$415.32	$415.32
Book Value/Share	$1817.02	$1848.96	$1900.81	$1973.38	$1981.10	$2023.68	$2116.46	$2236.19	$2259.46	$2357.38	$2449.80	$2545.68	$2554.84	$2850.93
Tangible Book/Share	$1640.75	$1670.84	$1706.82	$1773.11	$1778.71	$1731.13	$1804.55	$1915.99	$1933.03	$2020.90	$2097.82	$2230.83	$2240.98	$2240.98
Revenue/Share	$2006.59	$3814.40	$5987.50	$7876.92	$7746.30	$7873.85	$8121.67	$8458.81	$8476.54	$8582.03	$8838.33	$8772.78	$8787.90	$8864.06
FCF/Share	$-38.37	$106.16	$106.59	$390.47	$487.08	$299.18	$302.75	$507.65	$466.88	$595.46	$609.78	$637.06	$682.05	$320.40
OCF/Share	$4.22	$168.73	$193.28	$520.42	$620.87	$446.34	$472.01	$675.08	$634.94	$750.79	$744.80	$762.91	$822.73	$483.78
Cash/Share	$258.28	$310.16	$296.26	$352.40	$452.25	$509.32	$439.85	$680.07	$696.60	$734.31	$693.27	$987.57	$864.32	$1010.07
EBITDA/Share	$143.90	$272.75	$438.23	$596.55	$596.46	$613.21	$653.33	$686.44	$766.89	$828.04	$870.15	$915.83	$904.66	$904.66
Debt/Share	$676.80	$631.12	$604.14	$432.50	$535.43	$751.38	$702.10	$856.28	$1065.77	$1042.67	$1060.33	$668.63	$661.88	$661.88
Net Debt/Share	$418.52	$320.96	$307.87	$80.10	$83.19	$242.05	$262.25	$176.21	$369.17	$308.36	$367.06	$-318.94	$-202.44	$-202.44

Academic Models

Metric	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	Current
Altman Z-Score	—	—	—	—	—	—	—	—	—	—	—	—	—	4.631
Altman Z-Prime	snapshot only													5.853
Piotroski F-Score	3	4	4	4	8	6	6	6	5	6	7	8	7	7
Beneish M-Score	—	—	—	—	-3.24	-2.75	-2.66	-2.75	-2.80	-2.95	-2.75	-2.90	-2.82	-2.819
Ohlson O-Score	snapshot only													-10.627
ROIC (Greenblatt)	snapshot only													27.47%
Net-Net WC	snapshot only													$412.84
EVA	snapshot only													$3036656389.78

Credit

Metric	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	Current
Credit Rating	snapshot only													AAA
Credit Score	50.15	70.18	77.09	95.11	91.55	85.47	86.84	90.34	84.98	90.28	92.84	95.21	95.26	95.264
Credit Grade	snapshot only													1
Credit Trend	snapshot only													10.286
Implied Spread (bps)	snapshot only													50.000
Industry Credit Rank	snapshot only													91
Sector Credit Rank	snapshot only													92

9028.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