Japan Stocks: Intrinsic Value
736 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, a change in working capital (from the cash flow statement) above half of operating profit, 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. On the current valuation it lowered the Top N return more than any other filter.
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 · Communication Services · Broadcasting
Market Cap
$1.92B
Avg Intrinsic
$2.68B
Intrinsic / Market
1.40
Margin of Safety
28.4%
WACC
5.3%
FY End
2026-03-31
EPV
$2.05B
Profit
$3.05B
FCFF
$2.93B book
Listed JP, based JP · Industrials · Business Equipment & Supplies
Market Cap
$1.33B
Avg Intrinsic
$1.86B
Intrinsic / Market
1.40
Margin of Safety
28.4%
WACC
4.8%
FY End
2026-03-31
EPV
$2.21B
Profit
$2.08B
FCFF
$1.29B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.24B
Avg Intrinsic
$1.73B
Intrinsic / Market
1.40
Margin of Safety
28.4%
WACC
5.3%
FY End
2026-03-31
EPV
$3.04B
Profit
$926.66M
FCFF
$1.22B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$2.03B
Avg Intrinsic
$2.84B
Intrinsic / Market
1.40
Margin of Safety
28.4%
WACC
5.3%
FY End
2026-03-31
EPV
$4.93B
Profit
$1.69B
FCFF
$1.88B book
Listed JP, based JP · Technology · Computer Hardware
Market Cap
$26.02B
Avg Intrinsic
$36.31B
Intrinsic / Market
1.40
Margin of Safety
28.3%
WACC
4.8%
FY End
2025-12-31
EPV
$37.13B
Profit
$29.81B
FCFF
$42.00B
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$1.74B
Avg Intrinsic
$2.42B
Intrinsic / Market
1.39
Margin of Safety
28.2%
WACC
4.0%
FY End
2026-03-31
EPV
$3.07B
Profit
$2.35B
FCFF
$1.85B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$4.56B
Avg Intrinsic
$6.33B
Intrinsic / Market
1.39
Margin of Safety
28.1%
WACC
4.9%
FY End
2026-03-31
EPV
$10.18B
Profit
$4.05B
FCFF
$4.77B book
Listed JP, based JP · Technology · Computer Hardware
Market Cap
$1.03B
Avg Intrinsic
$1.43B
Intrinsic / Market
1.39
Margin of Safety
28.0%
WACC
6.4%
FY End
2026-03-31
EPV
$1.64B
Profit
$1.16B
FCFF
$1.49B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.55B
Avg Intrinsic
$2.15B
Intrinsic / Market
1.38
Margin of Safety
27.7%
WACC
5.2%
FY End
2026-03-31
EPV
$3.69B
Profit
$1.36B
FCFF
$1.39B book
Listed JP, based JP · Consumer Cyclical · Residential Construction
Market Cap
$4.38B
Avg Intrinsic
$6.04B
Intrinsic / Market
1.38
Margin of Safety
27.5%
WACC
4.0%
FY End
2026-03-31
EPV
$9.13B
Profit
$5.46B
FCFF
$3.53B book
Listed JP, based JP · Financial Services · Credit Services
Market Cap
$3.03B
Avg Intrinsic
$4.13B
Intrinsic / Market
1.36
Margin of Safety
26.7%
WACC
2.5%
FY End
2026-03-31
EPV
$8.31B
Profit
$2.55B
FCFF
$1.53B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.15B
Avg Intrinsic
$1.57B
Intrinsic / Market
1.36
Margin of Safety
26.7%
WACC
5.7%
FY End
2026-03-31
EPV
$2.77B
Profit
$832.25M
FCFF
$1.12B book
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$4.35B
Avg Intrinsic
$5.93B
Intrinsic / Market
1.36
Margin of Safety
26.6%
WACC
3.7%
FY End
2026-03-31
EPV
$7.64B
Profit
$6.11B
FCFF
$4.04B book
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$3.84B
Avg Intrinsic
$5.21B
Intrinsic / Market
1.36
Margin of Safety
26.4%
WACC
7.2%
FY End
2024-12-31
EPV
$5.12B
Profit
$7.12B
FCFF
$3.40B book
Listed JP, based JP · Healthcare · Pharmaceutical Retailers
Market Cap
$2.93B
Avg Intrinsic
$3.96B
Intrinsic / Market
1.35
Margin of Safety
25.9%
WACC
5.3%
FY End
2026-02-28
EPV
$4.58B
Profit
$5.43B
FCFF
$1.87B book
Listed JP, based JP · Healthcare · Drug Manufacturers - General
Market Cap
$6.87B
Avg Intrinsic
$9.25B
Intrinsic / Market
1.35
Margin of Safety
25.8%
WACC
5.0%
FY End
2026-03-31
EPV
$15.00B
Profit
$7.39B
FCFF
$5.36B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.10B
Avg Intrinsic
$1.47B
Intrinsic / Market
1.34
Margin of Safety
25.4%
WACC
5.5%
FY End
2026-03-31
EPV
$2.79B
Profit
$690.60M
FCFF
$943.29M book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$1.01B
Avg Intrinsic
$1.35B
Intrinsic / Market
1.34
Margin of Safety
25.3%
WACC
6.1%
FY End
2025-06-30
EPV
$1.40B
Profit
$1.62B
FCFF
$1.04B
Listed JP, based JP · Consumer Cyclical · Department Stores
Market Cap
$5.65B
Avg Intrinsic
$7.55B
Intrinsic / Market
1.34
Margin of Safety
25.3%
WACC
2.5%
FY End
2026-03-31
EPV
$5.33B
Profit
$9.38B
FCFF
$7.95B
Listed JP, based JP · Industrials · Railroads
Market Cap
$8.33B
Avg Intrinsic
$11.13B
Intrinsic / Market
1.34
Margin of Safety
25.2%
WACC
2.9%
FY End
2026-03-31
EPV
$7.73B
Profit
$13.66B
FCFF
$12.02B
Listed JP, based JP · Healthcare · Medical Distribution
Market Cap
$2.18B
Avg Intrinsic
$2.91B
Intrinsic / Market
1.33
Margin of Safety
25.0%
WACC
5.9%
FY End
2026-03-31
EPV
$3.32B
Profit
$2.79B
FCFF
$2.61B book
Listed JP, based JP · Energy · Oil & Gas Integrated
Market Cap
$4.22B
Avg Intrinsic
$5.61B
Intrinsic / Market
1.33
Margin of Safety
24.9%
WACC
5.8%
FY End
2026-03-31
EPV
$7.46B
Profit
$4.78B
FCFF
$4.61B book
Listed JP, based JP · Basic Materials · Chemicals
Market Cap
$1.75B
Avg Intrinsic
$2.32B
Intrinsic / Market
1.33
Margin of Safety
24.7%
WACC
3.5%
FY End
2026-03-31
EPV
$3.03B
Profit
$1.82B
FCFF
$2.12B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$2.15B
Avg Intrinsic
$2.85B
Intrinsic / Market
1.32
Margin of Safety
24.4%
WACC
5.2%
FY End
2026-03-31
EPV
$5.21B
Profit
$1.78B
FCFF
$1.56B book
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$2.50B
Avg Intrinsic
$3.31B
Intrinsic / Market
1.32
Margin of Safety
24.3%
WACC
3.8%
FY End
2026-03-31
EPV
$5.34B
Profit
$3.33B
FCFF
$1.25B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$2.26B
Avg Intrinsic
$2.98B
Intrinsic / Market
1.32
Margin of Safety
24.1%
WACC
4.7%
FY End
2026-03-31
EPV
$4.79B
Profit
$2.18B
FCFF
$1.97B book
Listed JP, based JP · Consumer Cyclical · Specialty Retail
Market Cap
$2.30B
Avg Intrinsic
$3.02B
Intrinsic / Market
1.32
Margin of Safety
24.1%
WACC
6.1%
FY End
2026-03-31
EPV
$3.51B
Profit
$3.99B
FCFF
$1.56B book
Listed JP, based JP · Consumer Cyclical · Specialty Retail
Market Cap
$1.68B
Avg Intrinsic
$2.20B
Intrinsic / Market
1.31
Margin of Safety
23.9%
WACC
4.3%
FY End
2026-03-31
EPV
$2.45B
Profit
$2.15B
FCFF
$2.00B
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$1.78B
Avg Intrinsic
$2.33B
Intrinsic / Market
1.31
Margin of Safety
23.8%
WACC
4.5%
FY End
2026-03-31
EPV
$3.15B
Profit
$2.54B
FCFF
$1.31B book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$1.02B
Avg Intrinsic
$1.33B
Intrinsic / Market
1.31
Margin of Safety
23.7%
WACC
3.5%
FY End
2026-03-31
EPV
$1.52B
Profit
$1.33B
FCFF
$1.15B
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$1.50B
Avg Intrinsic
$1.97B
Intrinsic / Market
1.31
Margin of Safety
23.7%
WACC
4.5%
FY End
2026-03-31
EPV
$2.37B
Profit
$1.99B
FCFF
$1.54B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$4.49B
Avg Intrinsic
$5.88B
Intrinsic / Market
1.31
Margin of Safety
23.7%
WACC
4.7%
FY End
2026-03-31
EPV
$9.87B
Profit
$4.21B
FCFF
$3.56B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$6.67B
Avg Intrinsic
$8.70B
Intrinsic / Market
1.30
Margin of Safety
23.3%
WACC
4.8%
FY End
2026-03-31
EPV
$15.72B
Profit
$5.79B
FCFF
$4.59B book
Listed JP, based JP · Consumer Defensive · Beverages - Brewers
Market Cap
$14.68B
Avg Intrinsic
$19.13B
Intrinsic / Market
1.30
Margin of Safety
23.3%
WACC
3.7%
FY End
2025-12-31
EPV
$20.61B
Profit
$17.04B
FCFF
$19.74B book
Listed JP, based JP · Consumer Cyclical · Packaging & Containers
Market Cap
$1.13B
Avg Intrinsic
$1.46B
Intrinsic / Market
1.30
Margin of Safety
23.2%
WACC
6.8%
FY End
2026-03-31
EPV
$1.25B
Profit
$1.56B
FCFF
$1.59B
Listed JP, based JP · Communication Services · Electronic Gaming & Multimedia
Market Cap
$1.54B
Avg Intrinsic
$2.00B
Intrinsic / Market
1.30
Margin of Safety
23.1%
WACC
5.7%
FY End
2026-03-31
EPV
$2.34B
Profit
$1.45B
FCFF
$2.21B
Listed JP, based JP · Financial Services · Credit Services
Market Cap
$2.03B
Avg Intrinsic
$2.64B
Intrinsic / Market
1.30
Margin of Safety
23.1%
WACC
4.4%
FY End
2026-02-28
EPV
$354.29M
Profit
$3.55B
FCFF
$4.02B book
Listed JP, based JP · Industrials · Farm & Heavy Construction Machinery
Market Cap
$2.18B
Avg Intrinsic
$2.83B
Intrinsic / Market
1.30
Margin of Safety
23.0%
WACC
7.7%
FY End
2026-02-28
EPV
$2.44B
Profit
$2.66B
FCFF
$3.39B
Listed JP, based JP · Industrials · Pollution & Treatment Controls
Market Cap
$1.24B
Avg Intrinsic
$1.60B
Intrinsic / Market
1.29
Margin of Safety
22.5%
WACC
4.3%
FY End
2026-03-31
EPV
$2.18B
Profit
$1.35B
FCFF
$1.27B book
Listed JP, based JP · Basic Materials · Chemicals
Market Cap
$6.06B
Avg Intrinsic
$7.74B
Intrinsic / Market
1.28
Margin of Safety
21.7%
WACC
6.4%
FY End
2026-03-31
EPV
$7.74B book
Profit
$7.74B book
FCFF
$7.74B book
Listed JP, based JP · Technology · Consumer Electronics
Market Cap
$1.32B
Avg Intrinsic
$1.68B
Intrinsic / Market
1.28
Margin of Safety
21.7%
WACC
4.4%
FY End
2025-12-31
EPV
$1.60B
Profit
$1.60B
FCFF
$1.84B
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$3.89B
Avg Intrinsic
$4.92B
Intrinsic / Market
1.27
Margin of Safety
21.1%
WACC
7.0%
FY End
2026-03-31
EPV
$5.27B
Profit
$4.68B
FCFF
$4.81B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.80B
Avg Intrinsic
$2.28B
Intrinsic / Market
1.27
Margin of Safety
21.0%
WACC
6.2%
FY End
2026-03-31
EPV
$3.54B
Profit
$1.54B
FCFF
$1.76B book
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$5.75B
Avg Intrinsic
$7.23B
Intrinsic / Market
1.26
Margin of Safety
20.5%
WACC
5.9%
FY End
2026-03-31
EPV
$7.13B
Profit
$6.73B
FCFF
$7.83B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$3.25B
Avg Intrinsic
$4.08B
Intrinsic / Market
1.26
Margin of Safety
20.4%
WACC
5.4%
FY End
2026-03-31
EPV
$7.52B
Profit
$2.28B
FCFF
$2.45B book
Listed JP, based JP · Consumer Cyclical · Department Stores
Market Cap
$1.26B
Avg Intrinsic
$1.58B
Intrinsic / Market
1.25
Margin of Safety
20.2%
WACC
6.7%
FY End
2026-02-28
EPV
$1.54B
Profit
$1.22B
FCFF
$1.98B book
Listed JP, based JP · Industrials · Airlines
Market Cap
$8.20B
Avg Intrinsic
$10.28B
Intrinsic / Market
1.25
Margin of Safety
20.2%
WACC
4.8%
FY End
2026-03-31
EPV
$8.36B book
Profit
$11.81B
FCFF
$10.66B
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$1.16B
Avg Intrinsic
$1.45B
Intrinsic / Market
1.25
Margin of Safety
20.1%
WACC
3.8%
FY End
2026-03-31
EPV
$1.59B
Profit
$1.37B
FCFF
$1.39B book
Listed JP, based JP · Real Estate · Real Estate - Diversified
Market Cap
$6.47B
Avg Intrinsic
$8.07B
Intrinsic / Market
1.25
Margin of Safety
19.9%
WACC
4.7%
FY End
2026-03-31
EPV
$11.97B
Profit
$9.14B
FCFF
$3.11B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$2.17B
Avg Intrinsic
$2.70B
Intrinsic / Market
1.24
Margin of Safety
19.7%
WACC
5.5%
FY End
2026-03-31
EPV
$4.47B
Profit
$1.56B
FCFF
$2.07B book
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$1.23B
Avg Intrinsic
$1.53B
Intrinsic / Market
1.24
Margin of Safety
19.5%
WACC
3.9%
FY End
2026-03-31
EPV
$1.94B
Profit
$1.42B
FCFF
$1.21B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.89B
Avg Intrinsic
$2.33B
Intrinsic / Market
1.24
Margin of Safety
19.1%
WACC
6.3%
FY End
2026-03-31
EPV
$4.37B
Profit
$1.02B
FCFF
$1.59B book
Listed JP, based JP · Consumer Defensive · Grocery Stores
Market Cap
$2.34B
Avg Intrinsic
$2.89B
Intrinsic / Market
1.23
Margin of Safety
18.9%
WACC
4.9%
FY End
2026-03-31
EPV
$3.18B
Profit
$2.73B
FCFF
$2.76B
Listed JP, based JP · Basic Materials · Steel
Market Cap
$1.08B
Avg Intrinsic
$1.32B
Intrinsic / Market
1.23
Margin of Safety
18.4%
WACC
8.2%
FY End
2026-03-31
EPV
$1.74B
Profit
$832.98M
FCFF
$1.38B book
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$28.94B
Avg Intrinsic
$35.43B
Intrinsic / Market
1.22
Margin of Safety
18.3%
WACC
7.4%
FY End
2026-03-31
EPV
$36.01B
Profit
$34.48B
FCFF
$35.80B book
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$2.28B
Avg Intrinsic
$2.79B
Intrinsic / Market
1.22
Margin of Safety
18.3%
WACC
4.5%
FY End
2026-03-31
EPV
$2.55B
Profit
$2.57B
FCFF
$3.27B book
Listed JP, based JP · Utilities · Utilities - Renewable
Market Cap
$4.51B
Avg Intrinsic
$5.51B
Intrinsic / Market
1.22
Margin of Safety
18.1%
WACC
3.8%
FY End
2026-03-31
EPV
$3.77B
Profit
$6.32B
FCFF
$6.45B
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$1.11B
Avg Intrinsic
$1.35B
Intrinsic / Market
1.22
Margin of Safety
17.8%
WACC
8.2%
FY End
2026-03-31
EPV
$2.60B
Profit
$725.56M book
FCFF
$725.56M book
Listed JP, based JP · Basic Materials · Chemicals
Market Cap
$1.25B
Avg Intrinsic
$1.52B
Intrinsic / Market
1.22
Margin of Safety
17.8%
WACC
4.1%
FY End
2026-03-31
EPV
$1.44B
Profit
$1.85B
FCFF
$1.29B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.25B
Avg Intrinsic
$1.51B
Intrinsic / Market
1.21
Margin of Safety
17.7%
WACC
5.4%
FY End
2026-03-31
EPV
$2.84B
Profit
$742.22M
FCFF
$957.98M book
Listed JP, based JP · Financial Services · Credit Services
Market Cap
$2.54B
Avg Intrinsic
$3.08B
Intrinsic / Market
1.21
Margin of Safety
17.6%
WACC
5.3%
FY End
2026-03-31
EPV
$3.59B
Profit
$3.12B
FCFF
$2.54B
Listed JP, based JP · Financial Services · Capital Markets
Market Cap
$1.10B
Avg Intrinsic
$1.34B
Intrinsic / Market
1.21
Margin of Safety
17.6%
WACC
5.3%
FY End
2026-03-31
EPV
$2.39B
Profit
$813.93M book
FCFF
$813.93M book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$2.38B
Avg Intrinsic
$2.88B
Intrinsic / Market
1.21
Margin of Safety
17.5%
WACC
5.4%
FY End
2026-03-31
EPV
$3.20B
Profit
$2.95B
FCFF
$2.49B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.77B
Avg Intrinsic
$2.15B
Intrinsic / Market
1.21
Margin of Safety
17.5%
WACC
5.4%
FY End
2026-03-31
EPV
$3.87B
Profit
$1.22B
FCFF
$1.36B book
Listed JP, based JP · Consumer Cyclical · Apparel Manufacturing
Market Cap
$1.84B
Avg Intrinsic
$2.22B
Intrinsic / Market
1.21
Margin of Safety
17.4%
WACC
7.3%
FY End
2026-03-31
EPV
$2.08B
Profit
$2.84B
FCFF
$1.75B
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$1.22B
Avg Intrinsic
$1.47B
Intrinsic / Market
1.21
Margin of Safety
17.3%
WACC
7.3%
FY End
2026-03-31
EPV
$1.56B
Profit
$1.56B
FCFF
$1.29B book
Listed JP, based JP · Industrials · Tools & Accessories
Market Cap
$1.34B
Avg Intrinsic
$1.62B
Intrinsic / Market
1.21
Margin of Safety
17.1%
WACC
5.1%
FY End
2026-03-31
EPV
$799.00M
Profit
$1.95B book
FCFF
$2.12B
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$2.74B
Avg Intrinsic
$3.30B
Intrinsic / Market
1.20
Margin of Safety
17.0%
WACC
6.9%
FY End
2026-03-31
EPV
$3.71B
Profit
$2.57B
FCFF
$3.60B
Listed JP, based JP · Healthcare · Pharmaceutical Retailers
Market Cap
$2.66B
Avg Intrinsic
$3.20B
Intrinsic / Market
1.20
Margin of Safety
16.8%
WACC
4.6%
FY End
2026-03-31
EPV
$4.44B
Profit
$3.37B
FCFF
$1.79B book
Listed JP, based JP · Healthcare · Drug Manufacturers - Specialty & Generic
Market Cap
$1.17B
Avg Intrinsic
$1.40B
Intrinsic / Market
1.19
Margin of Safety
16.3%
WACC
3.5%
FY End
2026-03-31
EPV
$1.78B
Profit
$1.30B
FCFF
$1.12B book
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$2.29B
Avg Intrinsic
$2.73B
Intrinsic / Market
1.19
Margin of Safety
16.2%
WACC
4.5%
FY End
2026-03-31
EPV
$3.88B
Profit
$2.00B
FCFF
$2.32B book
Listed JP, based JP · Technology · Electronics & Computer Distribution
Market Cap
$1.99B
Avg Intrinsic
$2.36B
Intrinsic / Market
1.19
Margin of Safety
15.7%
WACC
6.4%
FY End
2026-03-31
EPV
$3.22B
Profit
$2.80B
FCFF
$1.06B book
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$1.51B
Avg Intrinsic
$1.79B
Intrinsic / Market
1.19
Margin of Safety
15.6%
WACC
4.6%
FY End
2025-12-31
EPV
$2.19B
Profit
$1.83B
FCFF
$1.35B book
Listed JP, based JP · Basic Materials · Building Materials
Market Cap
$2.85B
Avg Intrinsic
$3.38B
Intrinsic / Market
1.18
Margin of Safety
15.5%
WACC
4.9%
FY End
2026-03-31
EPV
$2.71B
Profit
$3.45B
FCFF
$3.97B
Listed JP, based JP · Consumer Cyclical · Specialty Retail
Market Cap
$1.80B
Avg Intrinsic
$2.13B
Intrinsic / Market
1.18
Margin of Safety
15.5%
WACC
3.5%
FY End
2025-08-31
EPV
$2.68B
Profit
$2.28B
FCFF
$1.42B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$2.32B
Avg Intrinsic
$2.73B
Intrinsic / Market
1.18
Margin of Safety
15.1%
WACC
5.4%
FY End
2026-03-31
EPV
$3.90B
Profit
$1.88B
FCFF
$2.41B book
Listed JP, based JP · Industrials · Business Equipment & Supplies
Market Cap
$2.25B
Avg Intrinsic
$2.65B
Intrinsic / Market
1.18
Margin of Safety
15.1%
WACC
4.5%
FY End
2025-12-31
EPV
$3.39B
Profit
$2.13B
FCFF
$2.44B
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$1.33B
Avg Intrinsic
$1.56B
Intrinsic / Market
1.18
Margin of Safety
15.0%
WACC
4.6%
FY End
2026-03-31
EPV
$1.56B
Profit
$1.63B
FCFF
$1.51B book
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$7.11B
Avg Intrinsic
$8.33B
Intrinsic / Market
1.17
Margin of Safety
14.6%
WACC
5.8%
FY End
2025-12-31
EPV
$7.88B
Profit
$8.84B
FCFF
$8.26B
Listed JP, based JP · Consumer Defensive · Grocery Stores
Market Cap
$1.43B
Avg Intrinsic
$1.67B
Intrinsic / Market
1.17
Margin of Safety
14.5%
WACC
5.7%
FY End
2026-02-28
EPV
$2.02B
Profit
$2.00B
FCFF
$998.91M book
Listed JP, based JP · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$1.17B
Avg Intrinsic
$1.37B
Intrinsic / Market
1.17
Margin of Safety
14.4%
WACC
6.3%
FY End
2026-03-31
EPV
$1.56B
Profit
$1.26B
FCFF
$1.28B
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$3.32B
Avg Intrinsic
$3.87B
Intrinsic / Market
1.17
Margin of Safety
14.3%
WACC
4.8%
FY End
2025-12-31
EPV
$1.32B
Profit
$5.52B
FCFF
$4.79B book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$1.17B
Avg Intrinsic
$1.36B
Intrinsic / Market
1.16
Margin of Safety
14.1%
WACC
6.3%
FY End
2025-08-31
EPV
$1.42B
Profit
$2.19B
FCFF
$485.08M book
Listed JP, based JP · Basic Materials · Aluminum
Market Cap
$1.12B
Avg Intrinsic
$1.30B
Intrinsic / Market
1.16
Margin of Safety
14.1%
WACC
4.4%
FY End
2026-03-31
EPV
$919.18M
Profit
$1.30B
FCFF
$1.68B book
Listed JP, based JP · Consumer Defensive · Grocery Stores
Market Cap
$28.62B
Avg Intrinsic
$33.29B
Intrinsic / Market
1.16
Margin of Safety
14.0%
WACC
3.1%
FY End
2026-02-28
EPV
$43.21B
Profit
$27.65B
FCFF
$29.01B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$4.48B
Avg Intrinsic
$5.20B
Intrinsic / Market
1.16
Margin of Safety
13.9%
WACC
5.0%
FY End
2026-03-31
EPV
$7.94B
Profit
$4.11B
FCFF
$3.57B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$5.80B
Avg Intrinsic
$6.73B
Intrinsic / Market
1.16
Margin of Safety
13.8%
WACC
4.9%
FY End
2026-03-31
EPV
$10.11B
Profit
$5.75B
FCFF
$4.33B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$9.95B
Avg Intrinsic
$11.53B
Intrinsic / Market
1.16
Margin of Safety
13.8%
WACC
4.7%
FY End
2026-03-31
EPV
$19.42B
Profit
$8.43B
FCFF
$6.75B book
Listed JP, based JP · Healthcare · Pharmaceutical Retailers
Market Cap
$1.20B
Avg Intrinsic
$1.38B
Intrinsic / Market
1.16
Margin of Safety
13.7%
WACC
3.2%
FY End
2025-04-30
EPV
$1.80B
Profit
$1.21B
FCFF
$1.14B
Listed JP, based JP · Consumer Cyclical · Specialty Retail
Market Cap
$3.00B
Avg Intrinsic
$3.47B
Intrinsic / Market
1.16
Margin of Safety
13.6%
WACC
3.4%
FY End
2026-03-31
EPV
$3.75B
Profit
$2.64B
FCFF
$4.02B book
Listed JP, based JP · Technology · Electronic Components
Market Cap
$1.62B
Avg Intrinsic
$1.88B
Intrinsic / Market
1.16
Margin of Safety
13.6%
WACC
5.9%
FY End
2026-03-31
EPV
$2.61B
Profit
$1.88B
FCFF
$1.15B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$8.49B
Avg Intrinsic
$9.82B
Intrinsic / Market
1.16
Margin of Safety
13.5%
WACC
6.0%
FY End
2026-03-31
EPV
$14.87B
Profit
$6.87B
FCFF
$7.72B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$8.00B
Avg Intrinsic
$9.22B
Intrinsic / Market
1.15
Margin of Safety
13.3%
WACC
4.5%
FY End
2026-03-31
EPV
$13.02B
Profit
$7.41B
FCFF
$7.24B book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$2.01B
Avg Intrinsic
$2.31B
Intrinsic / Market
1.15
Margin of Safety
13.1%
WACC
4.5%
FY End
2025-03-31
EPV
$2.31B book
Profit
$2.31B book
FCFF
$2.31B book
Listed JP, based JP · Consumer Cyclical · Packaging & Containers
Market Cap
$2.32B
Avg Intrinsic
$2.65B
Intrinsic / Market
1.14
Margin of Safety
12.5%
WACC
3.4%
FY End
2026-03-31
EPV
$2.43B
Profit
$2.21B
FCFF
$3.31B book
Listed JP, based JP · Technology · Semiconductors
Market Cap
$1.02B
Avg Intrinsic
$1.16B
Intrinsic / Market
1.14
Margin of Safety
12.3%
WACC
11.0%
FY End
2026-03-31
EPV
$1.16B book
Profit
$1.16B book
FCFF
$1.16B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$2.37B
Avg Intrinsic
$2.70B
Intrinsic / Market
1.14
Margin of Safety
12.1%
WACC
6.0%
FY End
2026-03-31
EPV
$4.16B
Profit
$1.66B
FCFF
$2.28B book
Listed JP, based JP · Consumer Cyclical · Furnishings, Fixtures & Appliances
Market Cap
$1.22B
Avg Intrinsic
$1.38B
Intrinsic / Market
1.14
Margin of Safety
12.0%
WACC
6.1%
FY End
2026-03-31
EPV
$1.59B
Profit
$1.33B
FCFF
$1.23B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$3.15B
Avg Intrinsic
$3.57B
Intrinsic / Market
1.13
Margin of Safety
11.8%
WACC
5.7%
FY End
2026-03-31
EPV
$5.04B
Profit
$2.70B
FCFF
$2.96B book
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$1.30B
Avg Intrinsic
$1.47B
Intrinsic / Market
1.13
Margin of Safety
11.6%
WACC
7.0%
FY End
2026-03-31
EPV
$1.69B
Profit
$1.19B
FCFF
$1.55B
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 101 | 9409.T TV Asahi Holdings CorporationListed JP, based JP · Communication Services · Broadcasting | $1.92B | $2.68B | 1.40 | 28.4% | 5.3% | $2.05B $3.05B $2.93B book | 2026-03-31 |
| 102 | 7994.T Okamura CorporationListed JP, based JP · Industrials · Business Equipment & Supplies | $1.33B | $1.86B | 1.40 | 28.4% | 4.8% | $2.21B $2.08B $1.29B book | 2026-03-31 |
| 103 | 8345.T The Bank of Iwate, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $1.24B | $1.73B | 1.40 | 28.4% | 5.3% | $3.04B $926.66M $1.22B book | 2026-03-31 |
| 104 | 8367.T The Nanto Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $2.03B | $2.84B | 1.40 | 28.4% | 5.3% | $4.93B $1.69B $1.88B book | 2026-03-31 |
| 105 | 7751.T Canon Inc.Listed JP, based JP · Technology · Computer Hardware | $26.02B | $36.31B | 1.40 | 28.3% | 4.8% | $37.13B $29.81B $42.00B | 2025-12-31 |
| 106 | 2296.T Itoham Yonekyu Holdings Inc.Listed JP, based JP · Consumer Defensive · Packaged Foods | $1.74B | $2.42B | 1.39 | 28.2% | 4.0% | $3.07B $2.35B $1.85B book | 2026-03-31 |
| 107 | 7180.T Kyushu Financial Group, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $4.56B | $6.33B | 1.39 | 28.1% | 4.9% | $10.18B $4.05B $4.77B book | 2026-03-31 |
| 108 | 6750.T Elecom Co., Ltd.Listed JP, based JP · Technology · Computer Hardware | $1.03B | $1.43B | 1.39 | 28.0% | 6.4% | $1.64B $1.16B $1.49B | 2026-03-31 |
| 109 | 8393.T The Miyazaki Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $1.55B | $2.15B | 1.38 | 27.7% | 5.2% | $3.69B $1.36B $1.39B book | 2026-03-31 |
| 110 | 1808.T HASEKO CorporationListed JP, based JP · Consumer Cyclical · Residential Construction | $4.38B | $6.04B | 1.38 | 27.5% | 4.0% | $9.13B $5.46B $3.53B book | 2026-03-31 |
| 111 | 8252.T Marui Group Co., Ltd.Listed JP, based JP · Financial Services · Credit Services | $3.03B | $4.13B | 1.36 | 26.7% | 2.5% | $8.31B $2.55B $1.53B book | 2026-03-31 |
| 112 | 8343.T The Akita Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $1.15B | $1.57B | 1.36 | 26.7% | 5.7% | $2.77B $832.25M $1.12B book | 2026-03-31 |
| 113 | 5076.T INFRONEER Holdings Inc.Listed JP, based JP · Industrials · Engineering & Construction | $4.35B | $5.93B | 1.36 | 26.6% | 3.7% | $7.64B $6.11B $4.04B book | 2026-03-31 |
| 114 | 5105.T Toyo Tire CorporationListed JP, based JP · Consumer Cyclical · Auto Parts | $3.84B | $5.21B | 1.36 | 26.4% | 7.2% | $5.12B $7.12B $3.40B book | 2024-12-31 |
| 115 | 7649.T Sugi Holdings Co.,Ltd.Listed JP, based JP · Healthcare · Pharmaceutical Retailers | $2.93B | $3.96B | 1.35 | 25.9% | 5.3% | $4.58B $5.43B $1.87B book | 2026-02-28 |
| 116 | 4528.T Ono Pharmaceutical Co., Ltd.Listed JP, based JP · Healthcare · Drug Manufacturers - General | $6.87B | $9.25B | 1.35 | 25.8% | 5.0% | $15.00B $7.39B $5.36B book | 2026-03-31 |
| 117 | 8344.T The Yamagata Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $1.10B | $1.47B | 1.34 | 25.4% | 5.5% | $2.79B $690.60M $943.29M book | 2026-03-31 |
| 118 | 3076.T Ai Holdings CorporationListed JP, based JP · Industrials · Conglomerates | $1.01B | $1.35B | 1.34 | 25.3% | 6.1% | $1.40B $1.62B $1.04B | 2025-06-30 |
| 119 | 9005.T Tokyu CorporationListed JP, based JP · Consumer Cyclical · Department Stores | $5.65B | $7.55B | 1.34 | 25.3% | 2.5% | $5.33B $9.38B $7.95B | 2026-03-31 |
| 120 | 9021.T West Japan Railway CompanyListed JP, based JP · Industrials · Railroads | $8.33B | $11.13B | 1.34 | 25.2% | 2.9% | $7.73B $13.66B $12.02B | 2026-03-31 |
| 121 | 9987.T Suzuken Co., Ltd.Listed JP, based JP · Healthcare · Medical Distribution | $2.18B | $2.91B | 1.33 | 25.0% | 5.9% | $3.32B $2.79B $2.61B book | 2026-03-31 |
| 122 | 5021.T Cosmo Energy Holdings Co., Ltd.Listed JP, based JP · Energy · Oil & Gas Integrated | $4.22B | $5.61B | 1.33 | 24.9% | 5.8% | $7.46B $4.78B $4.61B book | 2026-03-31 |
| 123 | 4061.T Denka Company LimitedListed JP, based JP · Basic Materials · Chemicals | $1.75B | $2.32B | 1.33 | 24.7% | 3.5% | $3.03B $1.82B $2.12B book | 2026-03-31 |
| 124 | 8370.T The Kiyo Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $2.15B | $2.85B | 1.32 | 24.4% | 5.2% | $5.21B $1.78B $1.56B book | 2026-03-31 |
| 125 | 1893.T Penta-Ocean Construction Co., Ltd.Listed JP, based JP · Industrials · Engineering & Construction | $2.50B | $3.31B | 1.32 | 24.3% | 3.8% | $5.34B $3.33B $1.25B book | 2026-03-31 |
| 126 | 8522.T The Bank of Nagoya, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $2.26B | $2.98B | 1.32 | 24.1% | 4.7% | $4.79B $2.18B $1.97B book | 2026-03-31 |
| 127 | 7419.T Nojima CorporationListed JP, based JP · Consumer Cyclical · Specialty Retail | $2.30B | $3.02B | 1.32 | 24.1% | 6.1% | $3.51B $3.99B $1.56B book | 2026-03-31 |
| 128 | 8282.T K's Holdings CorporationListed JP, based JP · Consumer Cyclical · Specialty Retail | $1.68B | $2.20B | 1.31 | 23.9% | 4.3% | $2.45B $2.15B $2.00B | 2026-03-31 |
| 129 | 1719.T Hazama Ando CorporationListed JP, based JP · Industrials · Engineering & Construction | $1.78B | $2.33B | 1.31 | 23.8% | 4.5% | $3.15B $2.54B $1.31B book | 2026-03-31 |
| 130 | 3167.T TOKAI Holdings CorporationListed JP, based JP · Industrials · Conglomerates | $1.02B | $1.33B | 1.31 | 23.7% | 3.5% | $1.52B $1.33B $1.15B | 2026-03-31 |
| 131 | 8098.T Inabata & Co.,Ltd.Listed JP, based JP · Basic Materials · Specialty Chemicals | $1.50B | $1.97B | 1.31 | 23.7% | 4.5% | $2.37B $1.99B $1.54B book | 2026-03-31 |
| 132 | 7337.T Hirogin Holdings, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $4.49B | $5.88B | 1.31 | 23.7% | 4.7% | $9.87B $4.21B $3.56B book | 2026-03-31 |
| 133 | 8377.T Hokuhoku Financial Group, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $6.67B | $8.70B | 1.30 | 23.3% | 4.8% | $15.72B $5.79B $4.59B book | 2026-03-31 |
| 134 | 2502.T Asahi Group Holdings, Ltd.Listed JP, based JP · Consumer Defensive · Beverages - Brewers | $14.68B | $19.13B | 1.30 | 23.3% | 3.7% | $20.61B $17.04B $19.74B book | 2025-12-31 |
| 135 | 7864.T Fuji Seal International, Inc.Listed JP, based JP · Consumer Cyclical · Packaging & Containers | $1.13B | $1.46B | 1.30 | 23.2% | 6.8% | $1.25B $1.56B $1.59B | 2026-03-31 |
| 136 | 2121.T MIXI, Inc.Listed JP, based JP · Communication Services · Electronic Gaming & Multimedia | $1.54B | $2.00B | 1.30 | 23.1% | 5.7% | $2.34B $1.45B $2.21B | 2026-03-31 |
| 137 | 8570.T AEON Financial Service Co., Ltd.Listed JP, based JP · Financial Services · Credit Services | $2.03B | $2.64B | 1.30 | 23.1% | 4.4% | $354.29M $3.55B $4.02B book | 2026-02-28 |
| 138 | 6432.T Takeuchi Mfg. Co., Ltd.Listed JP, based JP · Industrials · Farm & Heavy Construction Machinery | $2.18B | $2.83B | 1.30 | 23.0% | 7.7% | $2.44B $2.66B $3.39B | 2026-02-28 |
| 139 | 7004.T Kanadevia CorporationListed JP, based JP · Industrials · Pollution & Treatment Controls | $1.24B | $1.60B | 1.29 | 22.5% | 4.3% | $2.18B $1.35B $1.27B book | 2026-03-31 |
| 140 | 4005.T Sumitomo Chemical Company, LimitedListed JP, based JP · Basic Materials · Chemicals | $6.06B | $7.74B | 1.28 | 21.7% | 6.4% | $7.74B book $7.74B book $7.74B book | 2026-03-31 |
| 141 | 7744.T Noritsu Koki Co., Ltd.Listed JP, based JP · Technology · Consumer Electronics | $1.32B | $1.68B | 1.28 | 21.7% | 4.4% | $1.60B $1.60B $1.84B | 2025-12-31 |
| 142 | 7282.T Toyoda Gosei Co., Ltd.Listed JP, based JP · Consumer Cyclical · Auto Parts | $3.89B | $4.92B | 1.27 | 21.1% | 7.0% | $5.27B $4.68B $4.81B | 2026-03-31 |
| 143 | 8336.T The Musashino Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $1.80B | $2.28B | 1.27 | 21.0% | 6.2% | $3.54B $1.54B $1.76B book | 2026-03-31 |
| 144 | 2875.T Toyo Suisan Kaisha, Ltd.Listed JP, based JP · Consumer Defensive · Packaged Foods | $5.75B | $7.23B | 1.26 | 20.5% | 5.9% | $7.13B $6.73B $7.83B | 2026-03-31 |
| 145 | 8524.T North Pacific Bank,Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $3.25B | $4.08B | 1.26 | 20.4% | 5.4% | $7.52B $2.28B $2.45B book | 2026-03-31 |
| 146 | 8273.T Izumi Co., Ltd.Listed JP, based JP · Consumer Cyclical · Department Stores | $1.26B | $1.58B | 1.25 | 20.2% | 6.7% | $1.54B $1.22B $1.98B book | 2026-02-28 |
| 147 | 9201.T Japan Airlines Co., Ltd.Listed JP, based JP · Industrials · Airlines | $8.20B | $10.28B | 1.25 | 20.2% | 4.8% | $8.36B book $11.81B $10.66B | 2026-03-31 |
| 148 | 2602.T The Nisshin OilliO Group,Ltd.Listed JP, based JP · Consumer Defensive · Packaged Foods | $1.16B | $1.45B | 1.25 | 20.1% | 3.8% | $1.59B $1.37B $1.39B book | 2026-03-31 |
| 149 | 1878.T Daito Trust Construction Co.,Ltd.Listed JP, based JP · Real Estate · Real Estate - Diversified | $6.47B | $8.07B | 1.25 | 19.9% | 4.7% | $11.97B $9.14B $3.11B book | 2026-03-31 |
| 150 | 8544.T The Keiyo Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $2.17B | $2.70B | 1.24 | 19.7% | 5.5% | $4.47B $1.56B $2.07B book | 2026-03-31 |
| 151 | 1833.T Okumura CorporationListed JP, based JP · Industrials · Engineering & Construction | $1.23B | $1.53B | 1.24 | 19.5% | 3.9% | $1.94B $1.42B $1.21B book | 2026-03-31 |
| 152 | 7381.T CCI Group, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $1.89B | $2.33B | 1.24 | 19.1% | 6.3% | $4.37B $1.02B $1.59B book | 2026-03-31 |
| 153 | 417A.T BLUE ZONES HOLDINGS CO LTDListed JP, based JP · Consumer Defensive · Grocery Stores | $2.34B | $2.89B | 1.23 | 18.9% | 4.9% | $3.18B $2.73B $2.76B | 2026-03-31 |
| 154 | 5423.T Tokyo Steel Manufacturing Co., Ltd.Listed JP, based JP · Basic Materials · Steel | $1.08B | $1.32B | 1.23 | 18.4% | 8.2% | $1.74B $832.98M $1.38B book | 2026-03-31 |
| 155 | 6902.T DENSO CorporationListed JP, based JP · Consumer Cyclical · Auto Parts | $28.94B | $35.43B | 1.22 | 18.3% | 7.4% | $36.01B $34.48B $35.80B book | 2026-03-31 |
| 156 | 4118.T Kaneka CorporationListed JP, based JP · Basic Materials · Specialty Chemicals | $2.28B | $2.79B | 1.22 | 18.3% | 4.5% | $2.55B $2.57B $3.27B book | 2026-03-31 |
| 157 | 9513.T Electric Power Development Co., Ltd.Listed JP, based JP · Utilities · Utilities - Renewable | $4.51B | $5.51B | 1.22 | 18.1% | 3.8% | $3.77B $6.32B $6.45B | 2026-03-31 |
| 158 | 6366.T Chiyoda CorporationListed JP, based JP · Industrials · Engineering & Construction | $1.11B | $1.35B | 1.22 | 17.8% | 8.2% | $2.60B $725.56M book $725.56M book | 2026-03-31 |
| 159 | 4041.T Nippon Soda Co., Ltd.Listed JP, based JP · Basic Materials · Chemicals | $1.25B | $1.52B | 1.22 | 17.8% | 4.1% | $1.44B $1.85B $1.29B book | 2026-03-31 |
| 160 | 8362.T The Fukui Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $1.25B | $1.51B | 1.21 | 17.7% | 5.4% | $2.84B $742.22M $957.98M book | 2026-03-31 |
| 161 | 7164.T ZENKOKU HOSHO Co.,Ltd.Listed JP, based JP · Financial Services · Credit Services | $2.54B | $3.08B | 1.21 | 17.6% | 5.3% | $3.59B $3.12B $2.54B | 2026-03-31 |
| 162 | 8698.T Monex Group, Inc.Listed JP, based JP · Financial Services · Capital Markets | $1.10B | $1.34B | 1.21 | 17.6% | 5.3% | $2.39B $813.93M book $813.93M book | 2026-03-31 |
| 163 | 8020.T Kanematsu CorporationListed JP, based JP · Industrials · Conglomerates | $2.38B | $2.88B | 1.21 | 17.5% | 5.4% | $3.20B $2.95B $2.49B | 2026-03-31 |
| 164 | 8346.T The Toho Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $1.77B | $2.15B | 1.21 | 17.5% | 5.4% | $3.87B $1.22B $1.36B book | 2026-03-31 |
| 165 | 8111.T Goldwin Inc.Listed JP, based JP · Consumer Cyclical · Apparel Manufacturing | $1.84B | $2.22B | 1.21 | 17.4% | 7.3% | $2.08B $2.84B $1.75B | 2026-03-31 |
| 166 | 7296.T F.C.C. Co., Ltd.Listed JP, based JP · Consumer Cyclical · Auto Parts | $1.22B | $1.47B | 1.21 | 17.3% | 7.3% | $1.56B $1.56B $1.29B book | 2026-03-31 |
| 167 | 6472.T NTN CorporationListed JP, based JP · Industrials · Tools & Accessories | $1.34B | $1.62B | 1.21 | 17.1% | 5.1% | $799.00M $1.95B book $2.12B | 2026-03-31 |
| 168 | 6923.T Stanley Electric Co., Ltd.Listed JP, based JP · Consumer Cyclical · Auto Parts | $2.74B | $3.30B | 1.20 | 17.0% | 6.9% | $3.71B $2.57B $3.60B | 2026-03-31 |
| 169 | 9989.T Sundrug Co.,Ltd.Listed JP, based JP · Healthcare · Pharmaceutical Retailers | $2.66B | $3.20B | 1.20 | 16.8% | 4.6% | $4.44B $3.37B $1.79B book | 2026-03-31 |
| 170 | 4887.T Sawai Group Holdings Co., Ltd.Listed JP, based JP · Healthcare · Drug Manufacturers - Specialty & Generic | $1.17B | $1.40B | 1.19 | 16.3% | 3.5% | $1.78B $1.30B $1.12B book | 2026-03-31 |
| 171 | 4202.T Daicel CorporationListed JP, based JP · Basic Materials · Specialty Chemicals | $2.29B | $2.73B | 1.19 | 16.2% | 4.5% | $3.88B $2.00B $2.32B book | 2026-03-31 |
| 172 | 3107.T Daiwabo Holdings Co., Ltd.Listed JP, based JP · Technology · Electronics & Computer Distribution | $1.99B | $2.36B | 1.19 | 15.7% | 6.4% | $3.22B $2.80B $1.06B book | 2026-03-31 |
| 173 | 2811.T Kagome Co., Ltd.Listed JP, based JP · Consumer Defensive · Packaged Foods | $1.51B | $1.79B | 1.19 | 15.6% | 4.6% | $2.19B $1.83B $1.35B book | 2025-12-31 |
| 174 | 5233.T Taiheiyo Cement CorporationListed JP, based JP · Basic Materials · Building Materials | $2.85B | $3.38B | 1.18 | 15.5% | 4.9% | $2.71B $3.45B $3.97B | 2026-03-31 |
| 175 | 3048.T Bic Camera Inc.Listed JP, based JP · Consumer Cyclical · Specialty Retail | $1.80B | $2.13B | 1.18 | 15.5% | 3.5% | $2.68B $2.28B $1.42B book | 2025-08-31 |
| 176 | 8386.T The Hyakujushi Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $2.32B | $2.73B | 1.18 | 15.1% | 5.4% | $3.90B $1.88B $2.41B book | 2026-03-31 |
| 177 | 7984.T Kokuyo Co., Ltd.Listed JP, based JP · Industrials · Business Equipment & Supplies | $2.25B | $2.65B | 1.18 | 15.1% | 4.5% | $3.39B $2.13B $2.44B | 2025-12-31 |
| 178 | 2270.T MEGMILK SNOW BRAND Co.,Ltd.Listed JP, based JP · Consumer Defensive · Packaged Foods | $1.33B | $1.56B | 1.18 | 15.0% | 4.6% | $1.56B $1.63B $1.51B book | 2026-03-31 |
| 179 | 5101.T The Yokohama Rubber Company, LimitedListed JP, based JP · Consumer Cyclical · Auto Parts | $7.11B | $8.33B | 1.17 | 14.6% | 5.8% | $7.88B $8.84B $8.26B | 2025-12-31 |
| 180 | 8194.T Life CorporationListed JP, based JP · Consumer Defensive · Grocery Stores | $1.43B | $1.67B | 1.17 | 14.5% | 5.7% | $2.02B $2.00B $998.91M book | 2026-02-28 |
| 181 | 8130.T Sangetsu CorporationListed JP, based JP · Consumer Cyclical · Furnishings, Fixtures & Appliances | $1.17B | $1.37B | 1.17 | 14.4% | 6.3% | $1.56B $1.26B $1.28B | 2026-03-31 |
| 182 | 5110.T Sumitomo Rubber Industries, Ltd.Listed JP, based JP · Consumer Cyclical · Auto Parts | $3.32B | $3.87B | 1.17 | 14.3% | 4.8% | $1.32B $5.52B $4.79B book | 2025-12-31 |
| 183 | 3498.T Kasumigaseki Capital Co.,Ltd.Listed JP, based JP · Industrials · Conglomerates | $1.17B | $1.36B | 1.16 | 14.1% | 6.3% | $1.42B $2.19B $485.08M book | 2025-08-31 |
| 184 | 5703.T Nippon Light Metal Holdings Company, Ltd.Listed JP, based JP · Basic Materials · Aluminum | $1.12B | $1.30B | 1.16 | 14.1% | 4.4% | $919.18M $1.30B $1.68B book | 2026-03-31 |
| 185 | 3382.T Seven & i Holdings Co., Ltd.Listed JP, based JP · Consumer Defensive · Grocery Stores | $28.62B | $33.29B | 1.16 | 14.0% | 3.1% | $43.21B $27.65B $29.01B | 2026-02-28 |
| 186 | 7327.T Daishi Hokuetsu Financial Group, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $4.48B | $5.20B | 1.16 | 13.9% | 5.0% | $7.94B $4.11B $3.57B book | 2026-03-31 |
| 187 | 8341.T The 77 Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $5.80B | $6.73B | 1.16 | 13.8% | 4.9% | $10.11B $5.75B $4.33B book | 2026-03-31 |
| 188 | 7167.T Mebuki Financial Group,Inc.Listed JP, based JP · Financial Services · Banks - Regional | $9.95B | $11.53B | 1.16 | 13.8% | 4.7% | $19.42B $8.43B $6.75B book | 2026-03-31 |
| 189 | 9627.T Ain Holdings Inc.Listed JP, based JP · Healthcare · Pharmaceutical Retailers | $1.20B | $1.38B | 1.16 | 13.7% | 3.2% | $1.80B $1.21B $1.14B | 2025-04-30 |
| 190 | 9831.T Yamada Holdings Co., Ltd.Listed JP, based JP · Consumer Cyclical · Specialty Retail | $3.00B | $3.47B | 1.16 | 13.6% | 3.4% | $3.75B $2.64B $4.02B book | 2026-03-31 |
| 191 | 8154.T Kaga Electronics Co.,Ltd.Listed JP, based JP · Technology · Electronic Components | $1.62B | $1.88B | 1.16 | 13.6% | 5.9% | $2.61B $1.88B $1.15B book | 2026-03-31 |
| 192 | 8303.T SBI SHINSEI BANK LTDListed JP, based JP · Financial Services · Banks - Regional | $8.49B | $9.82B | 1.16 | 13.5% | 6.0% | $14.87B $6.87B $7.72B book | 2026-03-31 |
| 193 | 8359.T Hachijuni Nagano Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $8.00B | $9.22B | 1.15 | 13.3% | 4.5% | $13.02B $7.41B $7.24B book | 2026-03-31 |
| 194 | 3401.T Teijin LimitedListed JP, based JP · Industrials · Conglomerates | $2.01B | $2.31B | 1.15 | 13.1% | 4.5% | $2.31B book $2.31B book $2.31B book | 2025-03-31 |
| 195 | 3941.T Rengo Co., Ltd.Listed JP, based JP · Consumer Cyclical · Packaging & Containers | $2.32B | $2.65B | 1.14 | 12.5% | 3.4% | $2.43B $2.21B $3.31B book | 2026-03-31 |
| 196 | 6875.T MegaChips CorporationListed JP, based JP · Technology · Semiconductors | $1.02B | $1.16B | 1.14 | 12.3% | 11.0% | $1.16B book $1.16B book $1.16B book | 2026-03-31 |
| 197 | 8361.T The Ogaki Kyoritsu Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $2.37B | $2.70B | 1.14 | 12.1% | 6.0% | $4.16B $1.66B $2.28B book | 2026-03-31 |
| 198 | 7981.T Takara Standard Co.,Ltd.Listed JP, based JP · Consumer Cyclical · Furnishings, Fixtures & Appliances | $1.22B | $1.38B | 1.14 | 12.0% | 6.1% | $1.59B $1.33B $1.23B book | 2026-03-31 |
| 199 | 7380.T Juroku Financial Group,Inc.Listed JP, based JP · Financial Services · Banks - Regional | $3.15B | $3.57B | 1.13 | 11.8% | 5.7% | $5.04B $2.70B $2.96B book | 2026-03-31 |
| 200 | 7313.T TS TECH Co., Ltd.Listed JP, based JP · Consumer Cyclical · Auto Parts | $1.30B | $1.47B | 1.13 | 11.6% | 7.0% | $1.69B $1.19B $1.55B | 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