Japan Stock Screener
733 companies
Which stocks look cheapest against what their own reports say they are worth? The list is ordered by Intrinsic Value / Market Cap.
Apply suggested sets Return on Investment >= -0.1. Each raised the average return slightly over 2023-2024, on a hold-out half of the companies and on 2025; some single markets and portfolio sizes did worse.
Operating Income ÷ RevenueLatest fiscal yearKeeps profitable businesses. On the current valuation it lowered the Top N return at every threshold tested.
Operating Income ÷ Gross ProfitLatest fiscal yearDrops businesses whose overheads absorb their gross profit. On the current valuation it lowered the Top N return in every mode.
(Cash − Total Debt) ÷ Market Cap × 100Latest quarterAround -50 it drops only the most indebted companies, which helped Traditional Value slightly. Stricter thresholds lowered the return.
(Latest Year Revenue − Prior Year Revenue) ÷ Prior Year RevenueLatest fiscal year vs the year beforeIn Tech, 10% and above kept the cheap companies still growing; the gain was large but not consistent across samples. No effect in Traditional Value.
ΔNOPAT ÷ Growth CapExLatest fiscal year vs the year beforeAt -0.10 or 0 it drops companies whose growth investment lost money, which helped Traditional Value slightly. Higher thresholds lowered the return.
Market Cap ÷ Book ValueLatest quarterAt 10 or below it drops only extreme prices against book value, which helped Tech Value slightly. Tighter thresholds lowered the return outside Tech.
Net income > 0, book value at the start of the latest year, return on equity > 0Latest 3 fiscal yearsLeaves out companies whose 15-year profit projection cannot be made: a loss in one of the latest three years, no book value to measure growth on, or a return on equity at or below zero. Their Profit value is the book value alone, so without this filter the average still includes them on the other two values. On the current valuation it lowered the Top N return in every mode.
NOPAT − (CapEx − Depreciation + Δ Working Capital) > 0, return on capital > 0Latest 3 fiscal yearsLeaves out companies whose 15-year free cash flow projection cannot be made: operating profit or free cash flow at or below zero in one of the latest three years, or a return on capital at or below zero. Technology and Communication Services add half of R&D after tax to NOPAT. Banks are not held to it: their working capital is their loans and deposits. Measured when it also left out large working capital swings, it lowered the Top N return more than any other filter.
|Δ Working Capital| ÷ Operating IncomeLargest of the latest 3 fiscal yearsLeaves out companies whose change in working capital was above half of operating profit in any of the latest three years. Their FCFF is computed either way. Over 36 years in 21 countries, using it lowered the Top N return by 0.4 to 0.9 points a year, a difference too small to be sure of. Banks are not held to it: their working capital is their loans and deposits.
Group by Legal Name, keep one row per companyKeeps the newest valuation, then the listing in the company's home country, the USD listing, the country filtered on, the largest market capCollapses the same legal entity listed on multiple exchanges into a single row. For example, Truist Financial appears on the New York Stock Exchange and on two German exchanges; with this on, only the primary US listing is shown. Recommended for portfolio construction; turn off when you need to inspect each individual listing.
Profit value > 3 × the larger of the EPV + Growth and FCFF valuesLatest valuationAfter years of losses, or buybacks larger than the book, the book value is close to zero, so the return on equity and the Profit value explode and the company jumps to the top of the list. Over 36 years of history in 21 countries, leaving these companies out kept the Top N return the same (between −0.2 and +0.3 points a year): it tidies the top of the list, it does not raise the return.
The list
book: the projection was rejected, so the book value stands in its place. K, M, B, T, Q: thousand, million, billion, trillion, quadrillion. A line listed abroad can carry a market cap far below the company's; Home listings only leaves those lines out.
Listed JP, based JP · Consumer Cyclical · Internet Retail
Market Cap
$9.13B
Avg Intrinsic
$84.06B
Intrinsic / Market
9.21
Margin of Safety
89.1%
WACC
3.6%
FY End
2025-12-31
EPV
$235.88B
Profit
$8.15B book
FCFF
$8.15B book
Listed JP, based JP · Utilities · Utilities - Regulated Electric
Market Cap
$1.41B
Avg Intrinsic
$8.85B
Intrinsic / Market
6.28
Margin of Safety
84.1%
WACC
1.4%
FY End
2026-03-31
EPV
$13.83B
Profit
$6.85B
FCFF
$5.87B
Listed JP, based JP · Financial Services · Credit Services
Market Cap
$2.28B
Avg Intrinsic
$13.48B
Intrinsic / Market
5.91
Margin of Safety
83.1%
WACC
0.8%
FY End
2026-03-31
EPV
$32.96B
Profit
$4.63B
FCFF
$2.85B book
Listed JP, based JP · Consumer Cyclical · Auto Manufacturers
Market Cap
$6.21B
Avg Intrinsic
$32.55B
Intrinsic / Market
5.24
Margin of Safety
80.9%
WACC
1.6%
FY End
2026-03-31
EPV
$32.00B
Profit
$32.83B book
FCFF
$32.83B book
Listed JP, based JP · Utilities · Utilities - Renewable
Market Cap
$2.25B
Avg Intrinsic
$10.45B
Intrinsic / Market
4.64
Margin of Safety
78.5%
WACC
1.2%
FY End
2026-03-31
EPV
$16.74B
Profit
$8.04B
FCFF
$6.57B
Listed JP, based JP · Financial Services · Credit Services
Market Cap
$1.27B
Avg Intrinsic
$5.74B
Intrinsic / Market
4.54
Margin of Safety
78.0%
WACC
1.3%
FY End
2025-03-31
EPV
$12.75B
Profit
$2.90B
FCFF
$1.57B book
Listed JP, based JP · Financial Services · Credit Services
Market Cap
$3.92B
Avg Intrinsic
$17.59B
Intrinsic / Market
4.49
Margin of Safety
77.7%
WACC
1.9%
FY End
2026-03-31
EPV
$38.78B
Profit
$9.14B
FCFF
$4.86B book
Listed JP, based JP · Utilities · Utilities - Renewable
Market Cap
$3.92B
Avg Intrinsic
$16.47B
Intrinsic / Market
4.21
Margin of Safety
76.2%
WACC
1.6%
FY End
2026-03-31
EPV
$25.38B
Profit
$14.13B
FCFF
$9.90B
Listed JP, based JP · Utilities · Utilities - Renewable
Market Cap
$1.41B
Avg Intrinsic
$5.67B
Intrinsic / Market
4.03
Margin of Safety
75.2%
WACC
1.6%
FY End
2026-03-31
EPV
$8.31B
Profit
$3.91B
FCFF
$4.80B
Listed JP, based JP · Basic Materials · Paper & Paper Products
Profit is over 3× the larger of EPV and FCFFMarket Cap
$4.48B
Avg Intrinsic
$17.43B
Intrinsic / Market
3.89
Margin of Safety
74.3%
WACC
2.6%
FY End
2026-03-31
EPV
$8.08B
Profit
$37.08B
FCFF
$7.12B book
Listed JP, based JP · Financial Services · Credit Services
Market Cap
$1.26B
Avg Intrinsic
$4.61B
Intrinsic / Market
3.64
Margin of Safety
72.5%
WACC
0.9%
FY End
2026-03-31
EPV
$10.75B
Profit
$1.56B
FCFF
$1.51B book
Listed JP, based JP · Financial Services · Credit Services
Market Cap
$11.83B
Avg Intrinsic
$42.31B
Intrinsic / Market
3.58
Margin of Safety
72.0%
WACC
1.0%
FY End
2026-03-31
EPV
$98.16B
Profit
$16.19B
FCFF
$12.58B book
Listed JP, based JP · Consumer Cyclical · Auto Manufacturers
Market Cap
$2.85B
Avg Intrinsic
$9.81B
Intrinsic / Market
3.44
Margin of Safety
70.9%
WACC
3.4%
FY End
2026-03-31
EPV
$19.20B
Profit
$4.20B
FCFF
$6.03B book
Listed JP, based JP · Consumer Cyclical · Auto Manufacturers
Market Cap
$4.27B
Avg Intrinsic
$14.23B
Intrinsic / Market
3.33
Margin of Safety
70.0%
WACC
3.9%
FY End
2026-03-31
EPV
$22.08B
Profit
$8.55B
FCFF
$12.05B book
Listed JP, based JP · Industrials · Rental & Leasing Services
Market Cap
$2.45B
Avg Intrinsic
$7.80B
Intrinsic / Market
3.19
Margin of Safety
68.6%
WACC
0.8%
FY End
2026-03-31
EPV
$17.13B
Profit
$2.71B
FCFF
$3.56B book
Listed JP, based JP · Industrials · Railroads
Market Cap
$21.73B
Avg Intrinsic
$65.39B
Intrinsic / Market
3.01
Margin of Safety
66.8%
WACC
3.2%
FY End
2026-03-31
EPV
$76.28B
Profit
$59.93B
FCFF
$59.95B
Listed JP, based JP · Consumer Cyclical · Residential Construction
Market Cap
$4.57B
Avg Intrinsic
$13.70B
Intrinsic / Market
3.00
Margin of Safety
66.6%
WACC
2.9%
FY End
2025-12-31
EPV
$24.24B
Profit
$9.21B
FCFF
$7.67B book
Listed JP, based JP · Consumer Cyclical · Leisure
Market Cap
$1.26B
Avg Intrinsic
$3.76B
Intrinsic / Market
2.98
Margin of Safety
66.4%
WACC
1.6%
FY End
2026-03-31
EPV
$7.74B
Profit
$1.65B
FCFF
$1.90B
Listed JP, based JP · Utilities · Utilities - Independent Power Producers
Market Cap
$6.04B
Avg Intrinsic
$17.37B
Intrinsic / Market
2.88
Margin of Safety
65.2%
WACC
2.0%
FY End
2026-03-31
EPV
$17.92B
Profit
$21.59B
FCFF
$12.60B
Listed JP, based JP · Real Estate · Real Estate - Diversified
Market Cap
$5.09B
Avg Intrinsic
$13.36B
Intrinsic / Market
2.63
Margin of Safety
61.9%
WACC
4.1%
FY End
2025-09-30
EPV
$18.17B
Profit
$10.11B
FCFF
$11.81B
Listed JP, based JP · Industrials · Business Equipment & Supplies
Market Cap
$1.42B
Avg Intrinsic
$3.52B
Intrinsic / Market
2.48
Margin of Safety
59.7%
WACC
6.0%
FY End
2025-03-31
EPV
$1.88B
Profit
$4.34B book
FCFF
$4.34B book
Listed JP, based JP · Utilities · Utilities - Renewable
Market Cap
$5.31B
Avg Intrinsic
$13.13B
Intrinsic / Market
2.47
Margin of Safety
59.6%
WACC
2.2%
FY End
2026-03-31
EPV
$4.45B
Profit
$6.10B
FCFF
$28.82B
Listed JP, based JP · Communication Services · Entertainment
Market Cap
$1.16B
Avg Intrinsic
$2.67B
Intrinsic / Market
2.30
Margin of Safety
56.5%
WACC
10.5%
FY End
2026-04-30
EPV
$1.01B
Profit
$1.76B
FCFF
$5.22B
Listed JP, based JP · Utilities · Utilities - Regulated Electric
Market Cap
$2.72B
Avg Intrinsic
$6.23B
Intrinsic / Market
2.29
Margin of Safety
56.3%
WACC
2.1%
FY End
2026-03-31
EPV
$7.12B
Profit
$7.16B
FCFF
$4.41B
Listed JP, based JP · Real Estate · Real Estate - Development
Market Cap
$4.60B
Avg Intrinsic
$10.50B
Intrinsic / Market
2.28
Margin of Safety
56.1%
WACC
2.5%
FY End
2026-03-31
EPV
$17.43B
Profit
$9.04B
FCFF
$5.03B book
Listed JP, based JP · Communication Services · Telecom Services
Market Cap
$2.35B
Avg Intrinsic
$5.17B
Intrinsic / Market
2.20
Margin of Safety
54.5%
WACC
3.7%
FY End
2025-12-31
EPV
$12.05B
Profit
$1.57B
FCFF
$1.90B book
Listed JP, based JP · Consumer Cyclical · Home Improvement Retail
Market Cap
$1.30B
Avg Intrinsic
$2.87B
Intrinsic / Market
2.20
Margin of Safety
54.5%
WACC
2.7%
FY End
2026-02-28
EPV
$4.03B
Profit
$2.15B
FCFF
$2.42B
Listed JP, based JP · Financial Services · Credit Services
Market Cap
$4.48B
Avg Intrinsic
$9.81B
Intrinsic / Market
2.19
Margin of Safety
54.3%
WACC
3.4%
FY End
2026-03-31
EPV
$17.87B
Profit
$6.67B
FCFF
$4.90B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$42.60B
Avg Intrinsic
$91.61B
Intrinsic / Market
2.15
Margin of Safety
53.5%
WACC
5.2%
FY End
2026-03-31
EPV
$103.22B book
Profit
$68.39B
FCFF
$103.22B book
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$1.16B
Avg Intrinsic
$2.47B
Intrinsic / Market
2.13
Margin of Safety
53.1%
WACC
2.7%
FY End
2026-03-31
EPV
$3.63B
Profit
$1.95B
FCFF
$1.83B book
Listed JP, based JP · Consumer Cyclical · Auto Manufacturers
Market Cap
$10.93B
Avg Intrinsic
$23.12B
Intrinsic / Market
2.11
Margin of Safety
52.7%
WACC
4.6%
FY End
2026-03-31
EPV
$37.97B
Profit
$15.52B
FCFF
$15.88B
Listed JP, based JP · Real Estate · Real Estate - Development
Market Cap
$16.79B
Avg Intrinsic
$35.19B
Intrinsic / Market
2.10
Margin of Safety
52.3%
WACC
3.4%
FY End
2026-03-31
EPV
$51.70B
Profit
$34.95B
FCFF
$18.93B book
Listed JP, based JP · Financial Services · Financial Conglomerates
Market Cap
$12.49B
Avg Intrinsic
$26.12B
Intrinsic / Market
2.09
Margin of Safety
52.2%
WACC
4.7%
FY End
2026-03-31
EPV
$32.45B
Profit
$34.92B
FCFF
$11.00B
Listed JP, based JP · Utilities · Utilities - Independent Power Producers
Market Cap
$6.27B
Avg Intrinsic
$12.94B
Intrinsic / Market
2.06
Margin of Safety
51.5%
WACC
2.0%
FY End
2026-03-31
EPV
$8.79B
Profit
$16.52B
FCFF
$13.50B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.44B
Avg Intrinsic
$2.97B
Intrinsic / Market
2.06
Margin of Safety
51.4%
WACC
5.2%
FY End
2026-03-31
EPV
$5.25B
Profit
$1.80B
FCFF
$1.86B book
Listed JP, based JP · Industrials · Railroads
Market Cap
$1.35B
Avg Intrinsic
$2.73B
Intrinsic / Market
2.02
Margin of Safety
50.5%
WACC
2.4%
FY End
2026-03-31
EPV
$3.18B
Profit
$2.74B
FCFF
$2.27B
Listed JP, based JP · Utilities · Utilities - Regulated Electric
Market Cap
$18.53B
Avg Intrinsic
$37.45B
Intrinsic / Market
2.02
Margin of Safety
50.5%
WACC
3.1%
FY End
2026-03-31
EPV
$39.69B
Profit
$43.47B
FCFF
$29.20B
Listed JP, based JP · Consumer Cyclical · Home Improvement Retail
Market Cap
$1.09B
Avg Intrinsic
$2.13B
Intrinsic / Market
1.96
Margin of Safety
49.0%
WACC
4.0%
FY End
2026-03-31
EPV
$2.40B
Profit
$1.97B
FCFF
$2.01B
Listed JP, based JP · Consumer Cyclical · Residential Construction
Market Cap
$3.69B
Avg Intrinsic
$7.24B
Intrinsic / Market
1.96
Margin of Safety
49.0%
WACC
3.7%
FY End
2026-03-31
EPV
$9.75B
Profit
$5.56B
FCFF
$6.40B book
Listed JP, based JP · Real Estate · Real Estate - Diversified
Market Cap
$5.42B
Avg Intrinsic
$10.34B
Intrinsic / Market
1.91
Margin of Safety
47.6%
WACC
2.6%
FY End
2026-03-31
EPV
$12.46B
Profit
$9.13B
FCFF
$9.41B
Listed JP, based JP · Consumer Cyclical · Auto Manufacturers
Market Cap
$40.95B
Avg Intrinsic
$78.07B
Intrinsic / Market
1.91
Margin of Safety
47.5%
WACC
6.4%
FY End
2026-03-31
EPV
$78.07B book
Profit
$78.07B book
FCFF
$78.07B book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$1.49B
Avg Intrinsic
$2.84B
Intrinsic / Market
1.90
Margin of Safety
47.5%
WACC
2.0%
FY End
2026-03-31
EPV
$4.18B
Profit
$3.07B
FCFF
$1.27B book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$1.48B
Avg Intrinsic
$2.82B
Intrinsic / Market
1.90
Margin of Safety
47.5%
WACC
5.5%
FY End
2025-03-31
EPV
$5.44B
Profit
$1.51B book
FCFF
$1.51B book
Listed JP, based JP · Basic Materials · Steel
Market Cap
$4.98B
Avg Intrinsic
$9.44B
Intrinsic / Market
1.90
Margin of Safety
47.2%
WACC
4.7%
FY End
2026-03-31
EPV
$10.56B
Profit
$8.18B
FCFF
$9.57B
Listed JP, based JP · Consumer Cyclical · Auto Manufacturers
Market Cap
$23.81B
Avg Intrinsic
$45.05B
Intrinsic / Market
1.89
Margin of Safety
47.2%
WACC
6.2%
FY End
2026-03-31
EPV
$47.11B
Profit
$41.57B
FCFF
$46.48B
Listed JP, based JP · Consumer Cyclical · Auto Manufacturers
Market Cap
$8.78B
Avg Intrinsic
$16.52B
Intrinsic / Market
1.88
Margin of Safety
46.9%
WACC
4.7%
FY End
2026-03-31
EPV
$21.90B
Profit
$11.51B
FCFF
$16.15B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.02B
Avg Intrinsic
$1.92B
Intrinsic / Market
1.87
Margin of Safety
46.6%
WACC
5.0%
FY End
2026-03-31
EPV
$4.00B
Profit
$726.88M
FCFF
$1.02B book
Listed JP, based JP · Real Estate · Real Estate - Diversified
Market Cap
$6.40B
Avg Intrinsic
$11.86B
Intrinsic / Market
1.85
Margin of Safety
46.0%
WACC
4.7%
FY End
2026-03-31
EPV
$11.99B
Profit
$9.14B
FCFF
$14.45B
Listed JP, based JP · Industrials · Airlines
Market Cap
$7.99B
Avg Intrinsic
$14.63B
Intrinsic / Market
1.83
Margin of Safety
45.4%
WACC
4.5%
FY End
2026-03-31
EPV
$10.72B
Profit
$17.12B
FCFF
$16.06B
Listed JP, based JP · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.74B
Avg Intrinsic
$3.20B
Intrinsic / Market
1.83
Margin of Safety
45.4%
WACC
3.5%
FY End
2026-03-31
EPV
$4.14B
Profit
$3.12B
FCFF
$2.33B book
Listed JP, based JP · Utilities · Utilities - Diversified
Market Cap
$12.58B
Avg Intrinsic
$22.92B
Intrinsic / Market
1.82
Margin of Safety
45.1%
WACC
2.8%
FY End
2026-03-31
EPV
$20.63B
Profit
$26.25B
FCFF
$21.88B
Listed JP, based JP · Real Estate · Real Estate Services
Market Cap
$4.20B
Avg Intrinsic
$7.49B
Intrinsic / Market
1.78
Margin of Safety
43.9%
WACC
2.0%
FY End
2025-12-31
EPV
$12.89B
Profit
$5.76B
FCFF
$3.83B book
Listed JP, based JP · Basic Materials · Steel
Market Cap
$21.22B
Avg Intrinsic
$37.35B
Intrinsic / Market
1.76
Margin of Safety
43.2%
WACC
3.6%
FY End
2026-03-31
EPV
$52.77B
Profit
$21.55B
FCFF
$37.73B book
Listed JP, based JP · Consumer Cyclical · Gambling
Market Cap
$2.58B
Avg Intrinsic
$4.52B
Intrinsic / Market
1.75
Margin of Safety
42.8%
WACC
5.8%
FY End
2026-03-31
EPV
$6.02B
Profit
$3.01B
FCFF
$4.53B
Listed JP, based MY · Utilities · Utilities - Diversified
Market Cap
$6.45B
Avg Intrinsic
$11.24B
Intrinsic / Market
1.74
Margin of Safety
42.6%
WACC
4.0%
FY End
2026-06-30
EPV
$19.82B
Profit
$6.65B
FCFF
$7.26B book
Listed JP, based JP · Real Estate · Real Estate - Diversified
Market Cap
$1.35B
Avg Intrinsic
$2.35B
Intrinsic / Market
1.74
Margin of Safety
42.5%
WACC
4.7%
FY End
2026-03-31
EPV
$3.25B
Profit
$2.60B
FCFF
$1.21B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$2.39B
Avg Intrinsic
$4.13B
Intrinsic / Market
1.73
Margin of Safety
42.1%
WACC
4.3%
FY End
2026-03-31
EPV
$8.03B
Profit
$2.34B
FCFF
$2.01B book
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$1.15B
Avg Intrinsic
$1.98B
Intrinsic / Market
1.72
Margin of Safety
41.8%
WACC
6.0%
FY End
2026-03-31
EPV
$2.23B
Profit
$2.10B
FCFF
$1.63B book
Listed JP, based JP · Energy · Oil & Gas E&P
Market Cap
$2.84B
Avg Intrinsic
$4.85B
Intrinsic / Market
1.71
Margin of Safety
41.5%
WACC
5.5%
FY End
2026-03-31
EPV
$5.37B
Profit
$5.06B
FCFF
$4.13B book
Listed JP, based JP · Energy · Oil & Gas Refining & Marketing
Market Cap
$11.82B
Avg Intrinsic
$20.19B
Intrinsic / Market
1.71
Margin of Safety
41.5%
WACC
4.0%
FY End
2026-03-31
EPV
$28.56B
Profit
$17.56B
FCFF
$14.47B
Listed JP, based JP · Industrials · Business Equipment & Supplies
Market Cap
$2.02B
Avg Intrinsic
$3.44B
Intrinsic / Market
1.70
Margin of Safety
41.3%
WACC
4.5%
FY End
2026-03-31
EPV
$3.44B book
Profit
$3.44B book
FCFF
$3.44B book
Listed JP, based JP · Consumer Cyclical · Residential Construction
Market Cap
$13.56B
Avg Intrinsic
$23.04B
Intrinsic / Market
1.70
Margin of Safety
41.1%
WACC
4.0%
FY End
2026-01-31
EPV
$32.36B
Profit
$22.36B
FCFF
$14.39B book
Listed JP, based JP · Basic Materials · Chemicals
Market Cap
$3.37B
Avg Intrinsic
$5.67B
Intrinsic / Market
1.68
Margin of Safety
40.5%
WACC
3.1%
FY End
2025-12-31
EPV
$7.80B
Profit
$4.45B
FCFF
$4.75B book
Listed JP, based JP · Healthcare · Pharmaceutical Retailers
Market Cap
$2.90B
Avg Intrinsic
$4.82B
Intrinsic / Market
1.66
Margin of Safety
39.7%
WACC
5.3%
FY End
2026-02-28
EPV
$4.59B
Profit
$5.43B
FCFF
$4.44B
Listed JP, based JP · Healthcare · Pharmaceutical Retailers
Market Cap
$1.32B
Avg Intrinsic
$2.19B
Intrinsic / Market
1.65
Margin of Safety
39.6%
WACC
5.3%
FY End
2026-05-31
EPV
$2.25B
Profit
$1.99B
FCFF
$2.31B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.06B
Avg Intrinsic
$1.71B
Intrinsic / Market
1.62
Margin of Safety
38.3%
WACC
5.4%
FY End
2026-03-31
EPV
$3.06B
Profit
$1.06B
FCFF
$1.02B book
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$2.41B
Avg Intrinsic
$3.89B
Intrinsic / Market
1.61
Margin of Safety
38.1%
WACC
5.1%
FY End
2026-03-31
EPV
$5.40B
Profit
$2.46B
FCFF
$3.80B
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$1.65B
Avg Intrinsic
$2.65B
Intrinsic / Market
1.61
Margin of Safety
37.7%
WACC
6.6%
FY End
2026-03-31
EPV
$2.61B
Profit
$2.55B
FCFF
$2.80B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.24B
Avg Intrinsic
$1.99B
Intrinsic / Market
1.60
Margin of Safety
37.5%
WACC
5.1%
FY End
2026-03-31
EPV
$3.64B
Profit
$1.12B
FCFF
$1.20B book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$2.26B
Avg Intrinsic
$3.61B
Intrinsic / Market
1.60
Margin of Safety
37.5%
WACC
4.6%
FY End
2026-03-31
EPV
$4.16B
Profit
$3.30B
FCFF
$3.38B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$4.29B
Avg Intrinsic
$6.84B
Intrinsic / Market
1.60
Margin of Safety
37.3%
WACC
5.0%
FY End
2026-03-31
EPV
$12.95B
Profit
$3.64B
FCFF
$3.93B book
Listed JP, based JP · Consumer Cyclical · Apparel Retail
Market Cap
$4.20B
Avg Intrinsic
$6.65B
Intrinsic / Market
1.58
Margin of Safety
36.9%
WACC
4.6%
FY End
2025-02-28
EPV
$8.37B
Profit
$5.46B
FCFF
$6.13B
Listed JP, based JP · Real Estate · Real Estate - Diversified
Market Cap
$1.09B
Avg Intrinsic
$1.72B
Intrinsic / Market
1.57
Margin of Safety
36.5%
WACC
2.9%
FY End
2025-11-30
EPV
$2.64B
Profit
$1.80B
FCFF
$703.12M book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$3.05B
Avg Intrinsic
$4.77B
Intrinsic / Market
1.57
Margin of Safety
36.2%
WACC
5.2%
FY End
2026-03-31
EPV
$7.35B
Profit
$4.32B
FCFF
$2.65B book
Listed JP, based JP · Industrials · Aerospace & Defense
Market Cap
$2.10B
Avg Intrinsic
$3.28B
Intrinsic / Market
1.56
Margin of Safety
36.0%
WACC
4.6%
FY End
2026-03-31
EPV
$3.20B
Profit
$4.92B
FCFF
$1.73B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.46B
Avg Intrinsic
$2.28B
Intrinsic / Market
1.56
Margin of Safety
35.9%
WACC
4.5%
FY End
2026-03-31
EPV
$4.12B
Profit
$1.24B
FCFF
$1.46B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$4.43B
Avg Intrinsic
$6.88B
Intrinsic / Market
1.55
Margin of Safety
35.6%
WACC
4.6%
FY End
2026-03-31
EPV
$12.55B
Profit
$3.88B
FCFF
$4.20B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$9.30B
Avg Intrinsic
$14.43B
Intrinsic / Market
1.55
Margin of Safety
35.5%
WACC
4.2%
FY End
2026-03-31
EPV
$27.77B
Profit
$8.76B
FCFF
$6.74B book
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$1.45B
Avg Intrinsic
$2.24B
Intrinsic / Market
1.55
Margin of Safety
35.5%
WACC
3.5%
FY End
2026-03-31
EPV
$2.41B
Profit
$2.21B
FCFF
$2.10B
Listed JP, based JP · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.44B
Avg Intrinsic
$2.23B
Intrinsic / Market
1.55
Margin of Safety
35.5%
WACC
10.4%
FY End
2026-03-31
EPV
$2.28B
Profit
$1.98B
FCFF
$2.43B
Listed JP, based JP · Industrials · Infrastructure Operations
Profit is over 3× the larger of EPV and FCFFMarket Cap
$1.91B
Avg Intrinsic
$2.95B
Intrinsic / Market
1.54
Margin of Safety
35.2%
WACC
4.5%
FY End
2025-10-31
EPV
$1.80B
Profit
$5.59B
FCFF
$1.45B
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$9.81B
Avg Intrinsic
$15.12B
Intrinsic / Market
1.54
Margin of Safety
35.1%
WACC
4.7%
FY End
2026-03-31
EPV
$15.12B book
Profit
$15.12B book
FCFF
$15.12B book
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$9.47B
Avg Intrinsic
$14.55B
Intrinsic / Market
1.54
Margin of Safety
35.0%
WACC
6.0%
FY End
2026-03-31
EPV
$12.06B
Profit
$14.12B
FCFF
$17.48B
Listed JP, based JP · Real Estate · Real Estate - Diversified
Market Cap
$8.08B
Avg Intrinsic
$12.40B
Intrinsic / Market
1.53
Margin of Safety
34.8%
WACC
2.9%
FY End
2025-12-31
EPV
$20.49B
Profit
$10.66B
FCFF
$6.06B book
Listed JP, based JP · Consumer Cyclical · Department Stores
Market Cap
$1.18B
Avg Intrinsic
$1.80B
Intrinsic / Market
1.53
Margin of Safety
34.5%
WACC
3.6%
FY End
2026-03-31
EPV
$2.29B
Profit
$1.85B
FCFF
$1.27B book
Listed JP, based JP · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$14.98B
Avg Intrinsic
$22.79B
Intrinsic / Market
1.52
Margin of Safety
34.2%
WACC
3.9%
FY End
2026-03-31
EPV
$25.71B
Profit
$23.75B
FCFF
$18.89B
Listed JP, based JP · Consumer Cyclical · Auto Manufacturers
Market Cap
$231.13B
Avg Intrinsic
$350.16B
Intrinsic / Market
1.51
Margin of Safety
34.0%
WACC
3.2%
FY End
2026-03-31
EPV
$483.75B
Profit
$330.41B
FCFF
$236.33B book
Listed JP, based JP · Industrials · Railroads
Market Cap
$3.40B
Avg Intrinsic
$5.14B
Intrinsic / Market
1.51
Margin of Safety
33.9%
WACC
2.5%
FY End
2026-03-31
EPV
$6.07B
Profit
$5.45B
FCFF
$3.90B book
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$1.33B
Avg Intrinsic
$2.01B
Intrinsic / Market
1.51
Margin of Safety
33.7%
WACC
5.1%
FY End
2026-03-31
EPV
$2.48B
Profit
$1.64B
FCFF
$1.92B
Listed JP, based JP · Consumer Cyclical · Department Stores
Market Cap
$1.20B
Avg Intrinsic
$1.80B
Intrinsic / Market
1.50
Margin of Safety
33.4%
WACC
4.3%
FY End
2026-02-28
EPV
$2.11B
Profit
$1.57B
FCFF
$1.73B
Listed JP, based JP · Consumer Cyclical · Specialty Retail
Market Cap
$2.27B
Avg Intrinsic
$3.39B
Intrinsic / Market
1.49
Margin of Safety
32.9%
WACC
6.1%
FY End
2026-03-31
EPV
$3.52B
Profit
$3.99B
FCFF
$2.64B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.97B
Avg Intrinsic
$2.93B
Intrinsic / Market
1.49
Margin of Safety
32.8%
WACC
4.7%
FY End
2026-03-31
EPV
$5.37B
Profit
$1.82B
FCFF
$1.59B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$2.97B
Avg Intrinsic
$4.38B
Intrinsic / Market
1.48
Margin of Safety
32.3%
WACC
4.6%
FY End
2026-03-31
EPV
$6.98B
Profit
$3.08B book
FCFF
$3.08B book
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$2.10B
Avg Intrinsic
$3.09B
Intrinsic / Market
1.47
Margin of Safety
32.0%
WACC
3.4%
FY End
2026-03-31
EPV
$3.63B
Profit
$2.92B
FCFF
$2.73B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$4.17B
Avg Intrinsic
$6.12B
Intrinsic / Market
1.47
Margin of Safety
31.9%
WACC
4.6%
FY End
2026-03-31
EPV
$10.26B
Profit
$4.23B
FCFF
$3.89B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.56B
Avg Intrinsic
$2.28B
Intrinsic / Market
1.47
Margin of Safety
31.8%
WACC
5.5%
FY End
2026-03-31
EPV
$4.24B
Profit
$1.06B
FCFF
$1.54B book
Listed JP, based JP · Healthcare · Drug Manufacturers - General
Market Cap
$6.80B
Avg Intrinsic
$9.94B
Intrinsic / Market
1.46
Margin of Safety
31.6%
WACC
5.0%
FY End
2026-03-31
EPV
$15.01B
Profit
$7.39B
FCFF
$7.42B
Listed JP, based JP · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$2.92B
Avg Intrinsic
$4.27B
Intrinsic / Market
1.46
Margin of Safety
31.6%
WACC
7.0%
FY End
2026-03-31
EPV
$4.83B
Profit
$3.08B
FCFF
$4.91B
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$1.02B
Avg Intrinsic
$1.49B
Intrinsic / Market
1.46
Margin of Safety
31.5%
WACC
5.1%
FY End
2026-03-31
EPV
$1.89B
Profit
$1.84B
FCFF
$738.49M book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.48B
Avg Intrinsic
$2.15B
Intrinsic / Market
1.45
Margin of Safety
31.2%
WACC
5.3%
FY End
2026-03-31
EPV
$3.75B
Profit
$1.27B
FCFF
$1.45B book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 1 | 4755.T Rakuten Group, Inc.Listed JP, based JP · Consumer Cyclical · Internet Retail | $9.13B | $84.06B | 9.21 | 89.1% | 3.6% | $235.88B $8.15B book $8.15B book | 2025-12-31 |
| 2 | 9505.T Hokuriku Electric Power CompanyListed JP, based JP · Utilities · Utilities - Regulated Electric | $1.41B | $8.85B | 6.28 | 84.1% | 1.4% | $13.83B $6.85B $5.87B | 2026-03-31 |
| 3 | 8425.T Mizuho Leasing Company, LimitedListed JP, based JP · Financial Services · Credit Services | $2.28B | $13.48B | 5.91 | 83.1% | 0.8% | $32.96B $4.63B $2.85B book | 2026-03-31 |
| 4 | 7201.T Nissan Motor Co., Ltd.Listed JP, based JP · Consumer Cyclical · Auto Manufacturers | $6.21B | $32.55B | 5.24 | 80.9% | 1.6% | $32.00B $32.83B book $32.83B book | 2026-03-31 |
| 5 | 9504.T The Chugoku Electric Power Co., Inc.Listed JP, based JP · Utilities · Utilities - Renewable | $2.25B | $10.45B | 4.64 | 78.5% | 1.2% | $16.74B $8.04B $6.57B | 2026-03-31 |
| 6 | 547A.T MUNINOVA HOLDINGS INCListed JP, based JP · Financial Services · Credit Services | $1.27B | $5.74B | 4.54 | 78.0% | 1.3% | $12.75B $2.90B $1.57B book | 2025-03-31 |
| 7 | 8253.T Credit Saison Co., Ltd.Listed JP, based JP · Financial Services · Credit Services | $3.92B | $17.59B | 4.49 | 77.7% | 1.9% | $38.78B $9.14B $4.86B book | 2026-03-31 |
| 8 | 9506.T Tohoku Electric Power Company, IncorporatedListed JP, based JP · Utilities · Utilities - Renewable | $3.92B | $16.47B | 4.21 | 76.2% | 1.6% | $25.38B $14.13B $9.90B | 2026-03-31 |
| 9 | 9509.T Hokkaido Electric Power Company, IncorporatedListed JP, based JP · Utilities · Utilities - Renewable | $1.41B | $5.67B | 4.03 | 75.2% | 1.6% | $8.31B $3.91B $4.80B | 2026-03-31 |
| 10 | 3861.T Oji Holdings CorporationListed JP, based JP · Basic Materials · Paper & Paper Products | $4.48B | $17.43B | 3.89 | 74.3% | 2.6% | $8.08B $37.08B $7.12B book | 2026-03-31 |
| 11 | 8566.T Ricoh Leasing Company, Ltd.Listed JP, based JP · Financial Services · Credit Services | $1.26B | $4.61B | 3.64 | 72.5% | 0.9% | $10.75B $1.56B $1.51B book | 2026-03-31 |
| 12 | 8593.T Mitsubishi HC Capital Inc.Listed JP, based JP · Financial Services · Credit Services | $11.83B | $42.31B | 3.58 | 72.0% | 1.0% | $98.16B $16.19B $12.58B book | 2026-03-31 |
| 13 | 7211.T Mitsubishi Motors CorporationListed JP, based JP · Consumer Cyclical · Auto Manufacturers | $2.85B | $9.81B | 3.44 | 70.9% | 3.4% | $19.20B $4.20B $6.03B book | 2026-03-31 |
| 14 | 7261.T Mazda Motor CorporationListed JP, based JP · Consumer Cyclical · Auto Manufacturers | $4.27B | $14.23B | 3.33 | 70.0% | 3.9% | $22.08B $8.55B $12.05B book | 2026-03-31 |
| 15 | 8424.T Fuyo General Lease Co., Ltd.Listed JP, based JP · Industrials · Rental & Leasing Services | $2.45B | $7.80B | 3.19 | 68.6% | 0.8% | $17.13B $2.71B $3.56B book | 2026-03-31 |
| 16 | 9022.T Central Japan Railway CompanyListed JP, based JP · Industrials · Railroads | $21.73B | $65.39B | 3.01 | 66.8% | 3.2% | $76.28B $59.93B $59.95B | 2026-03-31 |
| 17 | 1911.T Sumitomo Forestry Co., Ltd.Listed JP, based JP · Consumer Cyclical · Residential Construction | $4.57B | $13.70B | 3.00 | 66.6% | 2.9% | $24.24B $9.21B $7.67B book | 2025-12-31 |
| 18 | 6412.T Heiwa CorporationListed JP, based JP · Consumer Cyclical · Leisure | $1.26B | $3.76B | 2.98 | 66.4% | 1.6% | $7.74B $1.65B $1.90B | 2026-03-31 |
| 19 | 642A.T KYUDEN Holdings Inc.Listed JP, based JP · Utilities · Utilities - Independent Power Producers | $6.04B | $17.37B | 2.88 | 65.2% | 2.0% | $17.92B $21.59B $12.60B | 2026-03-31 |
| 20 | 3288.T Open House Group Co., Ltd.Listed JP, based JP · Real Estate · Real Estate - Diversified | $5.09B | $13.36B | 2.63 | 61.9% | 4.1% | $18.17B $10.11B $11.81B | 2025-09-30 |
| 21 | 6457.T Glory Ltd.Listed JP, based JP · Industrials · Business Equipment & Supplies | $1.42B | $3.52B | 2.48 | 59.7% | 6.0% | $1.88B $4.34B book $4.34B book | 2025-03-31 |
| 22 | 9501.T Tokyo Electric Power Company Holdings, IncorporatedListed JP, based JP · Utilities · Utilities - Renewable | $5.31B | $13.13B | 2.47 | 59.6% | 2.2% | $4.45B $6.10B $28.82B | 2026-03-31 |
| 23 | 5032.T ANYCOLOR Inc.Listed JP, based JP · Communication Services · Entertainment | $1.16B | $2.67B | 2.30 | 56.5% | 10.5% | $1.01B $1.76B $5.22B | 2026-04-30 |
| 24 | 9507.T Shikoku Electric Power Company, IncorporatedListed JP, based JP · Utilities · Utilities - Regulated Electric | $2.72B | $6.23B | 2.29 | 56.3% | 2.1% | $7.12B $7.16B $4.41B | 2026-03-31 |
| 25 | 3231.T Nomura Real Estate Holdings, Inc.Listed JP, based JP · Real Estate · Real Estate - Development | $4.60B | $10.50B | 2.28 | 56.1% | 2.5% | $17.43B $9.04B $5.03B book | 2026-03-31 |
| 26 | 9449.T GMO internet group, Inc.Listed JP, based JP · Communication Services · Telecom Services | $2.35B | $5.17B | 2.20 | 54.5% | 3.7% | $12.05B $1.57B $1.90B book | 2025-12-31 |
| 27 | 3050.T DCM Holdings Co., Ltd.Listed JP, based JP · Consumer Cyclical · Home Improvement Retail | $1.30B | $2.87B | 2.20 | 54.5% | 2.7% | $4.03B $2.15B $2.42B | 2026-02-28 |
| 28 | 8572.T Acom Co., Ltd.Listed JP, based JP · Financial Services · Credit Services | $4.48B | $9.81B | 2.19 | 54.3% | 3.4% | $17.87B $6.67B $4.90B book | 2026-03-31 |
| 29 | 6178.T Japan Post Holdings Co., Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $42.60B | $91.61B | 2.15 | 53.5% | 5.2% | $103.22B book $68.39B $103.22B book | 2026-03-31 |
| 30 | 1333.T Umios CorporationListed JP, based JP · Consumer Defensive · Packaged Foods | $1.16B | $2.47B | 2.13 | 53.1% | 2.7% | $3.63B $1.95B $1.83B book | 2026-03-31 |
| 31 | 7270.T Subaru CorporationListed JP, based JP · Consumer Cyclical · Auto Manufacturers | $10.93B | $23.12B | 2.11 | 52.7% | 4.6% | $37.97B $15.52B $15.88B | 2026-03-31 |
| 32 | 1925.T Daiwa House Industry Co., Ltd.Listed JP, based JP · Real Estate · Real Estate - Development | $16.79B | $35.19B | 2.10 | 52.3% | 3.4% | $51.70B $34.95B $18.93B book | 2026-03-31 |
| 33 | 8473.T SBI Holdings, Inc.Listed JP, based JP · Financial Services · Financial Conglomerates | $12.49B | $26.12B | 2.09 | 52.2% | 4.7% | $32.45B $34.92B $11.00B | 2026-03-31 |
| 34 | 9508.T Kyushu Electric Power Company, IncorporatedListed JP, based JP · Utilities · Utilities - Independent Power Producers | $6.27B | $12.94B | 2.06 | 51.5% | 2.0% | $8.79B $16.52B $13.50B | 2026-03-31 |
| 35 | 8600.T TOMONY Holdings, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $1.44B | $2.97B | 2.06 | 51.4% | 5.2% | $5.25B $1.80B $1.86B book | 2026-03-31 |
| 36 | 9031.T Nishi-Nippon Railroad Co., Ltd.Listed JP, based JP · Industrials · Railroads | $1.35B | $2.73B | 2.02 | 50.5% | 2.4% | $3.18B $2.74B $2.27B | 2026-03-31 |
| 37 | 9503.T The Kansai Electric Power Company, IncorporatedListed JP, based JP · Utilities · Utilities - Regulated Electric | $18.53B | $37.45B | 2.02 | 50.5% | 3.1% | $39.69B $43.47B $29.20B | 2026-03-31 |
| 38 | 8218.T Komeri Co.,Ltd.Listed JP, based JP · Consumer Cyclical · Home Improvement Retail | $1.09B | $2.13B | 1.96 | 49.0% | 4.0% | $2.40B $1.97B $2.01B | 2026-03-31 |
| 39 | 3291.T Iida Group Holdings Co., Ltd.Listed JP, based JP · Consumer Cyclical · Residential Construction | $3.69B | $7.24B | 1.96 | 49.0% | 3.7% | $9.75B $5.56B $6.40B book | 2026-03-31 |
| 40 | 3289.T Tokyu Fudosan Holdings CorporationListed JP, based JP · Real Estate · Real Estate - Diversified | $5.42B | $10.34B | 1.91 | 47.6% | 2.6% | $12.46B $9.13B $9.41B | 2026-03-31 |
| 41 | 7267.T Honda Motor Co., Ltd.Listed JP, based JP · Consumer Cyclical · Auto Manufacturers | $40.95B | $78.07B | 1.91 | 47.5% | 6.4% | $78.07B book $78.07B book $78.07B book | 2026-03-31 |
| 42 | 9003.T Sotetsu Holdings, Inc.Listed JP, based JP · Industrials · Conglomerates | $1.49B | $2.84B | 1.90 | 47.5% | 2.0% | $4.18B $3.07B $1.27B book | 2026-03-31 |
| 43 | 2432.T DeNA Co., Ltd.Listed JP, based JP · Industrials · Conglomerates | $1.48B | $2.82B | 1.90 | 47.5% | 5.5% | $5.44B $1.51B book $1.51B book | 2025-03-31 |
| 44 | 5406.T Kobe Steel, Ltd.Listed JP, based JP · Basic Materials · Steel | $4.98B | $9.44B | 1.90 | 47.2% | 4.7% | $10.56B $8.18B $9.57B | 2026-03-31 |
| 45 | 7269.T Suzuki Motor CorporationListed JP, based JP · Consumer Cyclical · Auto Manufacturers | $23.81B | $45.05B | 1.89 | 47.2% | 6.2% | $47.11B $41.57B $46.48B | 2026-03-31 |
| 46 | 7202.T Isuzu Motors LimitedListed JP, based JP · Consumer Cyclical · Auto Manufacturers | $8.78B | $16.52B | 1.88 | 46.9% | 4.7% | $21.90B $11.51B $16.15B | 2026-03-31 |
| 47 | 7384.T Procrea Holdings, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $1.02B | $1.92B | 1.87 | 46.6% | 5.0% | $4.00B $726.88M $1.02B book | 2026-03-31 |
| 48 | 1878.T Daito Trust Construction Co.,Ltd.Listed JP, based JP · Real Estate · Real Estate - Diversified | $6.40B | $11.86B | 1.85 | 46.0% | 4.7% | $11.99B $9.14B $14.45B | 2026-03-31 |
| 49 | 9202.T ANA Holdings Inc.Listed JP, based JP · Industrials · Airlines | $7.99B | $14.63B | 1.83 | 45.4% | 4.5% | $10.72B $17.12B $16.06B | 2026-03-31 |
| 50 | 4540.T Tsumura & Co.Listed JP, based JP · Healthcare · Drug Manufacturers - Specialty & Generic | $1.74B | $3.20B | 1.83 | 45.4% | 3.5% | $4.14B $3.12B $2.33B book | 2026-03-31 |
| 51 | 9502.T Chubu Electric Power Company, IncorporatedListed JP, based JP · Utilities · Utilities - Diversified | $12.58B | $22.92B | 1.82 | 45.1% | 2.8% | $20.63B $26.25B $21.88B | 2026-03-31 |
| 52 | 8804.T Tokyo Tatemono Co., Ltd.Listed JP, based JP · Real Estate · Real Estate Services | $4.20B | $7.49B | 1.78 | 43.9% | 2.0% | $12.89B $5.76B $3.83B book | 2025-12-31 |
| 53 | 5401.T Nippon Steel CorporationListed JP, based JP · Basic Materials · Steel | $21.22B | $37.35B | 1.76 | 43.2% | 3.6% | $52.77B $21.55B $37.73B book | 2026-03-31 |
| 54 | 6417.T Sankyo Co., Ltd.Listed JP, based JP · Consumer Cyclical · Gambling | $2.58B | $4.52B | 1.75 | 42.8% | 5.8% | $6.02B $3.01B $4.53B | 2026-03-31 |
| 55 | 1773.T YTL Corporation BerhadListed JP, based MY · Utilities · Utilities - Diversified | $6.45B | $11.24B | 1.74 | 42.6% | 4.0% | $19.82B $6.65B $7.26B book | 2026-06-30 |
| 56 | 8850.T Starts Corporation Inc.Listed JP, based JP · Real Estate · Real Estate - Diversified | $1.35B | $2.35B | 1.74 | 42.5% | 4.7% | $3.25B $2.60B $1.21B book | 2026-03-31 |
| 57 | 8381.T The San-in Godo Bank,Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $2.39B | $4.13B | 1.73 | 42.1% | 4.3% | $8.03B $2.34B $2.01B book | 2026-03-31 |
| 58 | 7242.T KYB CorporationListed JP, based JP · Consumer Cyclical · Auto Parts | $1.15B | $1.98B | 1.72 | 41.8% | 6.0% | $2.23B $2.10B $1.63B book | 2026-03-31 |
| 59 | 1662.T Japan Petroleum Exploration Co., Ltd.Listed JP, based JP · Energy · Oil & Gas E&P | $2.84B | $4.85B | 1.71 | 41.5% | 5.5% | $5.37B $5.06B $4.13B book | 2026-03-31 |
| 60 | 5019.T Idemitsu Kosan Co.,Ltd.Listed JP, based JP · Energy · Oil & Gas Refining & Marketing | $11.82B | $20.19B | 1.71 | 41.5% | 4.0% | $28.56B $17.56B $14.47B | 2026-03-31 |
| 61 | 4902.T Konica Minolta, Inc.Listed JP, based JP · Industrials · Business Equipment & Supplies | $2.02B | $3.44B | 1.70 | 41.3% | 4.5% | $3.44B book $3.44B book $3.44B book | 2026-03-31 |
| 62 | 1928.T Sekisui House, Ltd.Listed JP, based JP · Consumer Cyclical · Residential Construction | $13.56B | $23.04B | 1.70 | 41.1% | 4.0% | $32.36B $22.36B $14.39B book | 2026-01-31 |
| 63 | 3405.T Kuraray Co., Ltd.Listed JP, based JP · Basic Materials · Chemicals | $3.37B | $5.67B | 1.68 | 40.5% | 3.1% | $7.80B $4.45B $4.75B book | 2025-12-31 |
| 64 | 7649.T Sugi Holdings Co.,Ltd.Listed JP, based JP · Healthcare · Pharmaceutical Retailers | $2.90B | $4.82B | 1.66 | 39.7% | 5.3% | $4.59B $5.43B $4.44B | 2026-02-28 |
| 65 | 3148.T Create SD Holdings Co., Ltd.Listed JP, based JP · Healthcare · Pharmaceutical Retailers | $1.32B | $2.19B | 1.65 | 39.6% | 5.3% | $2.25B $1.99B $2.31B | 2026-05-31 |
| 66 | 7350.T Okinawa Financial Group, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $1.06B | $1.71B | 1.62 | 38.3% | 5.4% | $3.06B $1.06B $1.02B book | 2026-03-31 |
| 67 | 3116.T Toyota Boshoku CorporationListed JP, based JP · Consumer Cyclical · Auto Parts | $2.41B | $3.89B | 1.61 | 38.1% | 5.1% | $5.40B $2.46B $3.80B | 2026-03-31 |
| 68 | 6995.T Tokai Rika Co., Ltd.Listed JP, based JP · Consumer Cyclical · Auto Parts | $1.65B | $2.65B | 1.61 | 37.7% | 6.6% | $2.61B $2.55B $2.80B | 2026-03-31 |
| 69 | 8387.T The Shikoku Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $1.24B | $1.99B | 1.60 | 37.5% | 5.1% | $3.64B $1.12B $1.20B book | 2026-03-31 |
| 70 | 8078.T Hanwa Co., Ltd.Listed JP, based JP · Industrials · Conglomerates | $2.26B | $3.61B | 1.60 | 37.5% | 4.6% | $4.16B $3.30B $3.38B | 2026-03-31 |
| 71 | 7189.T Nishi-Nippon Financial Holdings, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $4.29B | $6.84B | 1.60 | 37.3% | 5.0% | $12.95B $3.64B $3.93B book | 2026-03-31 |
| 72 | 8227.T SHIMAMURA Co., Ltd.Listed JP, based JP · Consumer Cyclical · Apparel Retail | $4.20B | $6.65B | 1.58 | 36.9% | 4.6% | $8.37B $5.46B $6.13B | 2025-02-28 |
| 73 | 8923.T Tosei CorporationListed JP, based JP · Real Estate · Real Estate - Diversified | $1.09B | $1.72B | 1.57 | 36.5% | 2.9% | $2.64B $1.80B $703.12M book | 2025-11-30 |
| 74 | 7173.T Tokyo Kiraboshi Financial Group, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $3.05B | $4.77B | 1.57 | 36.2% | 5.2% | $7.35B $4.32B $2.65B book | 2026-03-31 |
| 75 | 7014.T Namura Shipbuilding Co., Ltd.Listed JP, based JP · Industrials · Aerospace & Defense | $2.10B | $3.28B | 1.56 | 36.0% | 4.6% | $3.20B $4.92B $1.73B | 2026-03-31 |
| 76 | 8360.T The Yamanashi Chuo Bank,Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $1.46B | $2.28B | 1.56 | 35.9% | 4.5% | $4.12B $1.24B $1.46B book | 2026-03-31 |
| 77 | 8418.T Yamaguchi Financial Group, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $4.43B | $6.88B | 1.55 | 35.6% | 4.6% | $12.55B $3.88B $4.20B book | 2026-03-31 |
| 78 | 8354.T Fukuoka Financial Group, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $9.30B | $14.43B | 1.55 | 35.5% | 4.2% | $27.77B $8.76B $6.74B book | 2026-03-31 |
| 79 | 2001.T Nippn CorporationListed JP, based JP · Consumer Defensive · Packaged Foods | $1.45B | $2.24B | 1.55 | 35.5% | 3.5% | $2.41B $2.21B $2.10B | 2026-03-31 |
| 80 | 4516.T Nippon Shinyaku Co., Ltd.Listed JP, based JP · Healthcare · Drug Manufacturers - Specialty & Generic | $1.44B | $2.23B | 1.55 | 35.5% | 10.4% | $2.28B $1.98B $2.43B | 2026-03-31 |
| 81 | 4666.T PARK24 Co., Ltd.Listed JP, based JP · Industrials · Infrastructure Operations | $1.91B | $2.95B | 1.54 | 35.2% | 4.5% | $1.80B $5.59B $1.45B | 2025-10-31 |
| 82 | 4188.T Mitsubishi Chemical Group CorporationListed JP, based JP · Basic Materials · Specialty Chemicals | $9.81B | $15.12B | 1.54 | 35.1% | 4.7% | $15.12B book $15.12B book $15.12B book | 2026-03-31 |
| 83 | 7259.T Aisin CorporationListed JP, based JP · Consumer Cyclical · Auto Parts | $9.47B | $14.55B | 1.54 | 35.0% | 6.0% | $12.06B $14.12B $17.48B | 2026-03-31 |
| 84 | 3003.T Hulic Co., Ltd.Listed JP, based JP · Real Estate · Real Estate - Diversified | $8.08B | $12.40B | 1.53 | 34.8% | 2.9% | $20.49B $10.66B $6.06B book | 2025-12-31 |
| 85 | 9956.T Valor Holdings Co., Ltd.Listed JP, based JP · Consumer Cyclical · Department Stores | $1.18B | $1.80B | 1.53 | 34.5% | 3.6% | $2.29B $1.85B $1.27B book | 2026-03-31 |
| 86 | 4507.T Shionogi & Co., Ltd.Listed JP, based JP · Healthcare · Drug Manufacturers - Specialty & Generic | $14.98B | $22.79B | 1.52 | 34.2% | 3.9% | $25.71B $23.75B $18.89B | 2026-03-31 |
| 87 | 7203.T Toyota Motor CorporationListed JP, based JP · Consumer Cyclical · Auto Manufacturers | $231.13B | $350.16B | 1.51 | 34.0% | 3.2% | $483.75B $330.41B $236.33B book | 2026-03-31 |
| 88 | 9001.T Tobu Railway Co., Ltd.Listed JP, based JP · Industrials · Railroads | $3.40B | $5.14B | 1.51 | 33.9% | 2.5% | $6.07B $5.45B $3.90B book | 2026-03-31 |
| 89 | 1861.T Kumagai Gumi Co.,Ltd.Listed JP, based JP · Industrials · Engineering & Construction | $1.33B | $2.01B | 1.51 | 33.7% | 5.1% | $2.48B $1.64B $1.92B | 2026-03-31 |
| 90 | 9948.T ARCS Company LimitedListed JP, based JP · Consumer Cyclical · Department Stores | $1.20B | $1.80B | 1.50 | 33.4% | 4.3% | $2.11B $1.57B $1.73B | 2026-02-28 |
| 91 | 7419.T Nojima CorporationListed JP, based JP · Consumer Cyclical · Specialty Retail | $2.27B | $3.39B | 1.49 | 32.9% | 6.1% | $3.52B $3.99B $2.64B | 2026-03-31 |
| 92 | 8714.T Senshu Ikeda Holdings, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $1.97B | $2.93B | 1.49 | 32.8% | 4.7% | $5.37B $1.82B $1.59B book | 2026-03-31 |
| 93 | 8304.T Aozora Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $2.97B | $4.38B | 1.48 | 32.3% | 4.6% | $6.98B $3.08B book $3.08B book | 2026-03-31 |
| 94 | 1332.T Nissui CorporationListed JP, based JP · Consumer Defensive · Packaged Foods | $2.10B | $3.09B | 1.47 | 32.0% | 3.4% | $3.63B $2.92B $2.73B | 2026-03-31 |
| 95 | 5832.T Chugin Financial Group,Inc.Listed JP, based JP · Financial Services · Banks - Regional | $4.17B | $6.12B | 1.47 | 31.9% | 4.6% | $10.26B $4.23B $3.89B book | 2026-03-31 |
| 96 | 8392.T The Oita Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $1.56B | $2.28B | 1.47 | 31.8% | 5.5% | $4.24B $1.06B $1.54B book | 2026-03-31 |
| 97 | 4528.T Ono Pharmaceutical Co., Ltd.Listed JP, based JP · Healthcare · Drug Manufacturers - General | $6.80B | $9.94B | 1.46 | 31.6% | 5.0% | $15.01B $7.39B $7.42B | 2026-03-31 |
| 98 | 5947.T Rinnai CorporationListed JP, based JP · Consumer Cyclical · Furnishings, Fixtures & Appliances | $2.92B | $4.27B | 1.46 | 31.6% | 7.0% | $4.83B $3.08B $4.91B | 2026-03-31 |
| 99 | 1885.T TOA CorporationListed JP, based JP · Industrials · Engineering & Construction | $1.02B | $1.49B | 1.46 | 31.5% | 5.1% | $1.89B $1.84B $738.49M book | 2026-03-31 |
| 100 | 7322.T San ju San Financial Group,Inc.Listed JP, based JP · Financial Services · Banks - Regional | $1.48B | $2.15B | 1.45 | 31.2% | 5.3% | $3.75B $1.27B $1.45B book | 2026-03-31 |
How to read this page
What Intrinsic Value means
The plain average of three values. Nothing is capped, so it can reach many times the Market Cap.
EPV + Growth
earnings power value plus growth value, less net debt.
Profit
15 years of profit paid to shareholders, plus the book value and the profit kept by then.
FCFF
15 years of free cash flow, plus the capital invested by then, less net debt.
Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.
See how this ranking did on past years
The backtest picks the Top N the same way on an older fiscal year and measures what happened to them.
Open the backtest