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 · Industrials · Specialty Industrial Machinery
Market Cap
$1.50B
Avg Intrinsic
$1.37B
Intrinsic / Market
0.91
Margin of Safety
-9.6%
WACC
5.3%
FY End
2025-12-31
EPV
$1.84B
Profit
$1.19B
FCFF
$1.08B book
Listed JP, based JP · Energy · Oil & Gas Refining & Marketing
Market Cap
$23.13B
Avg Intrinsic
$21.07B
Intrinsic / Market
0.91
Margin of Safety
-9.8%
WACC
4.1%
FY End
2026-03-31
EPV
$16.13B
Profit
$23.54B book
FCFF
$23.54B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$1.41B
Avg Intrinsic
$1.29B
Intrinsic / Market
0.91
Margin of Safety
-10.0%
WACC
7.8%
FY End
2026-03-31
EPV
$1.36B
Profit
$1.20B
FCFF
$1.29B
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$4.85B
Avg Intrinsic
$4.39B
Intrinsic / Market
0.90
Margin of Safety
-10.5%
WACC
5.3%
FY End
2025-03-31
EPV
$3.64B
Profit
$3.33B
FCFF
$6.19B book
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$2.94B
Avg Intrinsic
$2.66B
Intrinsic / Market
0.90
Margin of Safety
-10.6%
WACC
4.8%
FY End
2025-12-31
EPV
$1.42B
Profit
$3.28B book
FCFF
$3.28B book
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$14.80B
Avg Intrinsic
$13.38B
Intrinsic / Market
0.90
Margin of Safety
-10.7%
WACC
7.7%
FY End
2025-03-31
EPV
$15.51B
Profit
$11.23B
FCFF
$13.38B
Listed JP, based JP · Industrials · Integrated Freight & Logistics
Market Cap
$1.56B
Avg Intrinsic
$1.41B
Intrinsic / Market
0.90
Margin of Safety
-10.7%
WACC
5.2%
FY End
2026-03-31
EPV
$1.69B
Profit
$1.20B
FCFF
$1.34B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$7.22B
Avg Intrinsic
$6.51B
Intrinsic / Market
0.90
Margin of Safety
-11.0%
WACC
4.7%
FY End
2026-03-31
EPV
$9.83B
Profit
$5.81B
FCFF
$3.88B book
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$3.46B
Avg Intrinsic
$3.11B
Intrinsic / Market
0.90
Margin of Safety
-11.1%
WACC
7.7%
FY End
2025-03-31
EPV
$2.72B
Profit
$2.28B
FCFF
$4.33B book
Listed JP, based JP · Industrials · Railroads
Market Cap
$3.71B
Avg Intrinsic
$3.34B
Intrinsic / Market
0.90
Margin of Safety
-11.2%
WACC
3.1%
FY End
2026-03-31
EPV
$2.89B
Profit
$3.95B
FCFF
$3.19B book
Listed JP, based JP · Industrials · Building Products & Equipment
Market Cap
$1.51B
Avg Intrinsic
$1.36B
Intrinsic / Market
0.90
Margin of Safety
-11.2%
WACC
7.1%
FY End
2026-03-31
EPV
$1.71B
Profit
$1.31B
FCFF
$1.07B book
Listed JP, based JP · Communication Services · Electronic Gaming & Multimedia
Market Cap
$3.51B
Avg Intrinsic
$3.15B
Intrinsic / Market
0.90
Margin of Safety
-11.3%
WACC
6.3%
FY End
2026-03-31
EPV
$3.56B
Profit
$4.20B
FCFF
$1.71B book
Listed JP, based JP · Financial Services · Banks - Diversified
Market Cap
$236.74B
Avg Intrinsic
$211.81B
Intrinsic / Market
0.89
Margin of Safety
-11.8%
WACC
5.4%
FY End
2026-03-31
EPV
$268.14B
Profit
$217.80B
FCFF
$149.49B book
Listed JP, based JP · Consumer Cyclical · Footwear & Accessories
Market Cap
$3.73B
Avg Intrinsic
$3.34B
Intrinsic / Market
0.89
Margin of Safety
-11.8%
WACC
4.8%
FY End
2026-03-31
EPV
$3.95B
Profit
$3.06B
FCFF
$3.02B
Listed JP, based JP · Consumer Cyclical · Apparel Manufacturing
Market Cap
$1.14B
Avg Intrinsic
$1.02B
Intrinsic / Market
0.89
Margin of Safety
-11.8%
WACC
4.9%
FY End
2026-03-31
EPV
$392.81M
Profit
$1.33B book
FCFF
$1.33B book
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$2.26B
Avg Intrinsic
$2.02B
Intrinsic / Market
0.89
Margin of Safety
-12.1%
WACC
4.4%
FY End
2026-03-31
EPV
$2.44B
Profit
$1.60B
FCFF
$2.02B book
Listed JP, based JP · Technology · Electronic Components
Market Cap
$1.10B
Avg Intrinsic
$977.64M
Intrinsic / Market
0.89
Margin of Safety
-12.2%
WACC
7.9%
FY End
2026-03-31
EPV
$833.94M
Profit
$1.16B
FCFF
$940.34M
Listed JP, based JP · Industrials · Business Equipment & Supplies
Market Cap
$1.10B
Avg Intrinsic
$978.25M
Intrinsic / Market
0.89
Margin of Safety
-12.4%
WACC
5.0%
FY End
2025-12-31
EPV
$1.25B
Profit
$823.64M
FCFF
$860.09M book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$3.29B
Avg Intrinsic
$2.91B
Intrinsic / Market
0.88
Margin of Safety
-13.1%
WACC
5.9%
FY End
2026-03-31
EPV
$2.31B
Profit
$3.31B
FCFF
$3.10B book
Listed JP, based JP · Industrials · Rental & Leasing Services
Market Cap
$8.07B
Avg Intrinsic
$7.11B
Intrinsic / Market
0.88
Margin of Safety
-13.5%
WACC
1.5%
FY End
2026-03-31
EPV
$3.37B
Profit
$10.11B
FCFF
$7.84B book
Listed JP, based JP · Basic Materials · Chemicals
Market Cap
$2.40B
Avg Intrinsic
$2.11B
Intrinsic / Market
0.88
Margin of Safety
-13.5%
WACC
5.8%
FY End
2026-03-31
EPV
$1.81B
Profit
$1.99B
FCFF
$2.55B book
Listed JP, based JP · Industrials · Trucking
Market Cap
$3.98B
Avg Intrinsic
$3.50B
Intrinsic / Market
0.88
Margin of Safety
-13.7%
WACC
5.0%
FY End
2026-03-31
EPV
$4.08B
Profit
$2.88B
FCFF
$3.54B book
Listed JP, based JP · Healthcare · Medical Distribution
Market Cap
$1.47B
Avg Intrinsic
$1.29B
Intrinsic / Market
0.88
Margin of Safety
-13.9%
WACC
10.1%
FY End
2026-03-31
EPV
$1.28B
Profit
$899.64M
FCFF
$1.70B book
Listed JP, based JP · Consumer Cyclical · Apparel Retail
Market Cap
$4.21B
Avg Intrinsic
$3.69B
Intrinsic / Market
0.88
Margin of Safety
-14.1%
WACC
10.5%
FY End
2026-02-28
EPV
$3.82B
Profit
$2.98B
FCFF
$4.27B
Listed JP, based JP · Industrials · Integrated Freight & Logistics
Market Cap
$1.30B
Avg Intrinsic
$1.13B
Intrinsic / Market
0.88
Margin of Safety
-14.2%
WACC
5.2%
FY End
2025-12-31
EPV
$1.44B
Profit
$1.13B
FCFF
$835.37M book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$115.29B
Avg Intrinsic
$100.84B
Intrinsic / Market
0.87
Margin of Safety
-14.3%
WACC
5.2%
FY End
2026-03-31
EPV
$128.89B
Profit
$102.00B
FCFF
$71.63B book
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$1.27B
Avg Intrinsic
$1.10B
Intrinsic / Market
0.87
Margin of Safety
-15.0%
WACC
6.0%
FY End
2026-03-31
EPV
$939.69M
Profit
$1.21B
FCFF
$1.16B
Listed JP, based JP · Industrials · Business Equipment & Supplies
Market Cap
$7.33B
Avg Intrinsic
$6.37B
Intrinsic / Market
0.87
Margin of Safety
-15.0%
WACC
6.0%
FY End
2026-03-31
EPV
$6.75B
Profit
$6.08B
FCFF
$6.27B
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$2.93B
Avg Intrinsic
$2.55B
Intrinsic / Market
0.87
Margin of Safety
-15.0%
WACC
6.4%
FY End
2026-03-31
EPV
$2.59B
Profit
$2.69B
FCFF
$2.37B book
Listed JP, based JP · Technology · Information Technology Services
Market Cap
$8.90B
Avg Intrinsic
$7.73B
Intrinsic / Market
0.87
Margin of Safety
-15.1%
WACC
5.4%
FY End
2025-12-31
EPV
$9.09B
Profit
$6.52B
FCFF
$7.58B
Listed JP, based JP · Communication Services · Advertising Agencies
Market Cap
$3.98B
Avg Intrinsic
$3.46B
Intrinsic / Market
0.87
Margin of Safety
-15.2%
WACC
7.0%
FY End
2025-09-30
EPV
$5.86B
Profit
$2.74B
FCFF
$1.78B book
Listed JP, based JP · Healthcare · Pharmaceutical Retailers
Market Cap
$2.67B
Avg Intrinsic
$2.31B
Intrinsic / Market
0.86
Margin of Safety
-16.0%
WACC
3.6%
FY End
2026-05-31
EPV
$2.59B
Profit
$2.15B
FCFF
$2.17B
Listed JP, based JP · Consumer Cyclical · Department Stores
Market Cap
$1.06B
Avg Intrinsic
$912.30M
Intrinsic / Market
0.86
Margin of Safety
-16.2%
WACC
4.2%
FY End
2026-02-28
EPV
$159.32M
Profit
$1.29B book
FCFF
$1.29B book
Listed JP, based JP · Basic Materials · Steel
Market Cap
$1.23B
Avg Intrinsic
$1.05B
Intrinsic / Market
0.85
Margin of Safety
-17.0%
WACC
8.0%
FY End
2026-03-31
EPV
$601.49M
Profit
$982.90M
FCFF
$1.56B book
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$7.03B
Avg Intrinsic
$6.00B
Intrinsic / Market
0.85
Margin of Safety
-17.2%
WACC
4.8%
FY End
2026-03-31
EPV
$7.10B
Profit
$5.77B
FCFF
$5.12B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$35.22B
Avg Intrinsic
$30.00B
Intrinsic / Market
0.85
Margin of Safety
-17.4%
WACC
5.3%
FY End
2026-03-31
EPV
$47.86B
Profit
$23.82B
FCFF
$18.34B book
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$4.42B
Avg Intrinsic
$3.75B
Intrinsic / Market
0.85
Margin of Safety
-17.7%
WACC
8.6%
FY End
2026-03-31
EPV
$4.47B
Profit
$2.84B
FCFF
$3.95B
Listed JP, based JP · Basic Materials · Chemicals
Market Cap
$1.92B
Avg Intrinsic
$1.63B
Intrinsic / Market
0.85
Margin of Safety
-17.8%
WACC
6.3%
FY End
2026-03-31
EPV
$1.46B
Profit
$1.67B
FCFF
$1.75B book
Listed JP, based JP · Consumer Defensive · Confectioners
Market Cap
$1.25B
Avg Intrinsic
$1.06B
Intrinsic / Market
0.85
Margin of Safety
-17.8%
WACC
9.6%
FY End
2026-03-31
EPV
$1.06B
Profit
$946.05M
FCFF
$1.18B
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$1.13B
Avg Intrinsic
$952.48M
Intrinsic / Market
0.85
Margin of Safety
-18.1%
WACC
8.0%
FY End
2026-03-31
EPV
$991.97M
Profit
$898.18M
FCFF
$967.29M
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$3.04B
Avg Intrinsic
$2.57B
Intrinsic / Market
0.84
Margin of Safety
-18.4%
WACC
8.0%
FY End
2026-03-31
EPV
$2.00B
Profit
$2.73B
FCFF
$2.97B
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$11.92B
Avg Intrinsic
$10.05B
Intrinsic / Market
0.84
Margin of Safety
-18.6%
WACC
5.4%
FY End
2026-03-31
EPV
$13.90B
Profit
$8.55B
FCFF
$7.71B book
Listed JP, based JP · Consumer Defensive · Food Distribution
Market Cap
$1.26B
Avg Intrinsic
$1.06B
Intrinsic / Market
0.84
Margin of Safety
-18.8%
WACC
10.0%
FY End
2025-09-30
EPV
$1.15B
Profit
$890.97M
FCFF
$1.15B book
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$1.15B
Avg Intrinsic
$961.69M
Intrinsic / Market
0.84
Margin of Safety
-19.6%
WACC
6.9%
FY End
2026-03-31
EPV
$655.91M
Profit
$1.19B
FCFF
$1.04B book
Listed JP, based JP · Consumer Defensive · Confectioners
Market Cap
$2.37B
Avg Intrinsic
$1.98B
Intrinsic / Market
0.83
Margin of Safety
-19.8%
WACC
5.1%
FY End
2026-03-31
EPV
$1.73B
Profit
$2.14B
FCFF
$2.07B
Listed JP, based JP · Consumer Cyclical · Leisure
Market Cap
$1.27B
Avg Intrinsic
$1.06B
Intrinsic / Market
0.83
Margin of Safety
-19.8%
WACC
5.8%
FY End
2026-03-31
EPV
$1.42B
Profit
$1.24B
FCFF
$505.63M book
Listed JP, based JP · Healthcare · Diagnostics & Research
Market Cap
$1.20B
Avg Intrinsic
$1.00B
Intrinsic / Market
0.83
Margin of Safety
-20.0%
WACC
4.7%
FY End
2026-03-31
EPV
$1.28B
Profit
$860.90M book
FCFF
$860.90M book
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$1.28B
Avg Intrinsic
$1.07B
Intrinsic / Market
0.83
Margin of Safety
-20.1%
WACC
5.0%
FY End
2025-03-31
EPV
$598.93M
Profit
$1.30B book
FCFF
$1.30B book
Listed JP, based JP · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$8.81B
Avg Intrinsic
$7.33B
Intrinsic / Market
0.83
Margin of Safety
-20.2%
WACC
10.6%
FY End
2025-12-31
EPV
$7.87B
Profit
$6.06B
FCFF
$8.05B
Listed JP, based JP · Consumer Cyclical · Restaurants
Market Cap
$2.53B
Avg Intrinsic
$2.11B
Intrinsic / Market
0.83
Margin of Safety
-20.3%
WACC
20.7%
FY End
2025-12-31
EPV
$2.11B book
Profit
$2.11B book
FCFF
$2.11B book
Listed JP, based JP · Technology · Software - Infrastructure
Market Cap
$1.83B
Avg Intrinsic
$1.53B
Intrinsic / Market
0.83
Margin of Safety
-20.3%
WACC
9.8%
FY End
2026-03-31
EPV
$1.68B
Profit
$1.21B
FCFF
$1.69B
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$2.59B
Avg Intrinsic
$2.15B
Intrinsic / Market
0.83
Margin of Safety
-20.3%
WACC
7.3%
FY End
2025-12-31
EPV
$2.09B
Profit
$2.15B
FCFF
$2.21B
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$1.90B
Avg Intrinsic
$1.58B
Intrinsic / Market
0.83
Margin of Safety
-20.4%
WACC
4.3%
FY End
2025-12-31
EPV
$1.67B
Profit
$1.39B
FCFF
$1.67B book
Listed JP, based JP · Consumer Cyclical · Department Stores
Market Cap
$7.12B
Avg Intrinsic
$5.91B
Intrinsic / Market
0.83
Margin of Safety
-20.5%
WACC
5.0%
FY End
2026-03-31
EPV
$4.69B
Profit
$6.83B
FCFF
$6.22B
Listed JP, based JP · Industrials · Specialty Industrial Machinery
Market Cap
$1.14B
Avg Intrinsic
$949.47M
Intrinsic / Market
0.83
Margin of Safety
-20.6%
WACC
6.3%
FY End
2025-12-31
EPV
$939.42M
Profit
$932.88M
FCFF
$976.13M
Listed JP, based JP · Healthcare · Medical Devices
Market Cap
$2.01B
Avg Intrinsic
$1.66B
Intrinsic / Market
0.83
Margin of Safety
-20.8%
WACC
8.0%
FY End
2026-03-31
EPV
$1.79B
Profit
$1.42B
FCFF
$1.77B
Listed JP, based JP · Communication Services · Telecom Services
Market Cap
$155.56B
Avg Intrinsic
$128.18B
Intrinsic / Market
0.82
Margin of Safety
-21.4%
WACC
6.4%
FY End
2026-03-31
EPV
$128.18B book
Profit
$128.18B book
FCFF
$128.18B book
Listed JP, based JP · Industrials · Railroads
Market Cap
$23.76B
Avg Intrinsic
$19.52B
Intrinsic / Market
0.82
Margin of Safety
-21.7%
WACC
2.8%
FY End
2026-03-31
EPV
$9.67B
Profit
$29.71B
FCFF
$19.16B book
Listed JP, based JP · Consumer Cyclical · Auto Parts
Market Cap
$3.49B
Avg Intrinsic
$2.87B
Intrinsic / Market
0.82
Margin of Safety
-21.7%
WACC
8.0%
FY End
2026-03-31
EPV
$2.81B
Profit
$3.01B
FCFF
$2.78B book
Listed JP, based JP · Industrials · Integrated Freight & Logistics
Market Cap
$2.42B
Avg Intrinsic
$1.99B
Intrinsic / Market
0.82
Margin of Safety
-21.8%
WACC
3.5%
FY End
2026-03-31
EPV
$2.21B
Profit
$2.10B
FCFF
$1.65B book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$6.51B
Avg Intrinsic
$5.34B
Intrinsic / Market
0.82
Margin of Safety
-22.0%
WACC
4.9%
FY End
2026-03-31
EPV
$2.90B
Profit
$5.59B
FCFF
$7.52B book
Listed JP, based JP · Consumer Defensive · Household & Personal Products
Market Cap
$10.08B
Avg Intrinsic
$8.26B
Intrinsic / Market
0.82
Margin of Safety
-22.1%
WACC
6.2%
FY End
2025-12-31
EPV
$10.74B
Profit
$6.78B
FCFF
$7.25B
Listed JP, based JP · Basic Materials · Other Industrial Metals & Mining
Market Cap
$4.15B
Avg Intrinsic
$3.40B
Intrinsic / Market
0.82
Margin of Safety
-22.4%
WACC
5.3%
FY End
2026-03-31
EPV
$889.02M
Profit
$4.58B
FCFF
$4.72B book
Listed JP, based JP · Healthcare · Medical Instruments & Supplies
Market Cap
$1.41B
Avg Intrinsic
$1.15B
Intrinsic / Market
0.82
Margin of Safety
-22.5%
WACC
9.3%
FY End
2026-03-31
EPV
$1.38B
Profit
$958.60M
FCFF
$1.12B
Listed JP, based JP · Consumer Cyclical · Internet Retail
Market Cap
$21.80B
Avg Intrinsic
$17.79B
Intrinsic / Market
0.82
Margin of Safety
-22.5%
WACC
6.6%
FY End
2026-03-31
EPV
$14.63B
Profit
$15.48B
FCFF
$23.26B book
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$14.41B
Avg Intrinsic
$11.74B
Intrinsic / Market
0.81
Margin of Safety
-22.7%
WACC
5.5%
FY End
2026-03-31
EPV
$11.63B
Profit
$14.60B
FCFF
$8.99B book
Listed JP, based JP · Financial Services · Capital Markets
Market Cap
$1.45B
Avg Intrinsic
$1.18B
Intrinsic / Market
0.81
Margin of Safety
-22.7%
WACC
4.8%
FY End
2026-03-31
EPV
$1.07B
Profit
$1.15B
FCFF
$1.31B book
Listed JP, based JP · Utilities · Utilities - Regulated Gas
Market Cap
$12.87B
Avg Intrinsic
$10.48B
Intrinsic / Market
0.81
Margin of Safety
-22.9%
WACC
7.1%
FY End
2026-03-31
EPV
$8.28B
Profit
$11.89B
FCFF
$11.25B book
Listed JP, based JP · Consumer Cyclical · Department Stores
Market Cap
$1.21B
Avg Intrinsic
$984.41M
Intrinsic / Market
0.81
Margin of Safety
-22.9%
WACC
10.5%
FY End
2026-02-28
EPV
$1.16B
Profit
$760.97M
FCFF
$1.03B book
Listed JP, based JP · Consumer Cyclical · Restaurants
Market Cap
$6.31B
Avg Intrinsic
$5.12B
Intrinsic / Market
0.81
Margin of Safety
-23.4%
WACC
4.5%
FY End
2025-12-31
EPV
$5.24B
Profit
$4.75B
FCFF
$5.36B
Listed JP, based JP · Industrials · Farm & Heavy Construction Machinery
Market Cap
$19.29B
Avg Intrinsic
$15.62B
Intrinsic / Market
0.81
Margin of Safety
-23.5%
WACC
5.7%
FY End
2025-12-31
EPV
$13.53B
Profit
$14.54B
FCFF
$18.79B book
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$13.01B
Avg Intrinsic
$10.51B
Intrinsic / Market
0.81
Margin of Safety
-23.8%
WACC
6.3%
FY End
2026-03-31
EPV
$12.09B
Profit
$11.18B
FCFF
$8.24B book
Listed JP, based JP · Healthcare · Medical Instruments & Supplies
Market Cap
$1.36B
Avg Intrinsic
$1.10B
Intrinsic / Market
0.81
Margin of Safety
-24.0%
WACC
3.3%
FY End
2026-03-31
EPV
-$902.09M
Profit
$2.10B book
FCFF
$2.10B book
Listed JP, based JP · Industrials · Marine Shipping
Market Cap
$18.40B
Avg Intrinsic
$14.80B
Intrinsic / Market
0.80
Margin of Safety
-24.3%
WACC
6.8%
FY End
2026-03-31
EPV
$9.29B
Profit
$15.42B
FCFF
$19.69B book
Listed JP, based JP · Industrials · Integrated Freight & Logistics
Market Cap
$1.97B
Avg Intrinsic
$1.57B
Intrinsic / Market
0.80
Margin of Safety
-25.3%
WACC
4.8%
FY End
2026-03-31
EPV
$1.19B
Profit
$1.49B
FCFF
$2.04B book
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$3.27B
Avg Intrinsic
$2.61B
Intrinsic / Market
0.80
Margin of Safety
-25.6%
WACC
5.1%
FY End
2026-03-31
EPV
$2.79B
Profit
$2.85B
FCFF
$2.17B book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$5.75B
Avg Intrinsic
$4.57B
Intrinsic / Market
0.80
Margin of Safety
-25.8%
WACC
4.2%
FY End
2026-03-31
EPV
$5.05B
Profit
$5.05B
FCFF
$3.60B book
Listed JP, based JP · Financial Services · Banks - Regional
Market Cap
$30.64B
Avg Intrinsic
$24.19B
Intrinsic / Market
0.79
Margin of Safety
-26.7%
WACC
4.6%
FY End
2026-03-31
EPV
$22.86B book
Profit
$26.84B
FCFF
$22.86B book
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$1.57B
Avg Intrinsic
$1.24B
Intrinsic / Market
0.79
Margin of Safety
-26.7%
WACC
6.7%
FY End
2026-03-31
EPV
$1.18B
Profit
$1.22B
FCFF
$1.32B
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$2.00B
Avg Intrinsic
$1.57B
Intrinsic / Market
0.79
Margin of Safety
-26.9%
WACC
5.1%
FY End
2026-03-31
EPV
$595.68M
Profit
$2.00B
FCFF
$2.13B
Listed JP, based JP · Communication Services · Broadcasting
Market Cap
$5.66B
Avg Intrinsic
$4.46B
Intrinsic / Market
0.79
Margin of Safety
-26.9%
WACC
5.8%
FY End
2026-03-31
EPV
$1.90B
Profit
$4.36B
FCFF
$7.11B book
Listed JP, based JP · Technology · Scientific & Technical Instruments
Market Cap
$1.59B
Avg Intrinsic
$1.25B
Intrinsic / Market
0.79
Margin of Safety
-27.3%
WACC
5.7%
FY End
2026-02-28
EPV
$1.20B
Profit
$1.98B
FCFF
$576.55M book
Listed JP, based JP · Communication Services · Advertising Agencies
Market Cap
$2.97B
Avg Intrinsic
$2.33B
Intrinsic / Market
0.78
Margin of Safety
-27.7%
WACC
7.4%
FY End
2026-03-31
EPV
$2.73B
Profit
$1.74B
FCFF
$2.52B book
Listed JP, based JP · Technology · Electronic Components
Market Cap
$1.13B
Avg Intrinsic
$883.36M
Intrinsic / Market
0.78
Margin of Safety
-27.8%
WACC
6.5%
FY End
2026-03-31
EPV
$1.12B
Profit
$621.07M
FCFF
$904.06M book
Listed JP, based JP · Industrials · Railroads
Market Cap
$4.04B
Avg Intrinsic
$3.16B
Intrinsic / Market
0.78
Margin of Safety
-27.8%
WACC
3.9%
FY End
2026-03-31
EPV
$1.48B
Profit
$4.81B
FCFF
$3.20B
Listed JP, based JP · Consumer Defensive · Beverages - Non-Alcoholic
Market Cap
$1.35B
Avg Intrinsic
$1.06B
Intrinsic / Market
0.78
Margin of Safety
-27.9%
WACC
8.2%
FY End
2026-04-30
EPV
$1.21B
Profit
$860.59M
FCFF
$1.11B book
Listed JP, based JP · Consumer Defensive · Packaged Foods
Market Cap
$3.34B
Avg Intrinsic
$2.61B
Intrinsic / Market
0.78
Margin of Safety
-27.9%
WACC
5.2%
FY End
2026-03-31
EPV
$2.79B
Profit
$2.54B
FCFF
$2.50B
Listed JP, based JP · Healthcare · Medical Devices
Market Cap
$1.29B
Avg Intrinsic
$1.01B
Intrinsic / Market
0.78
Margin of Safety
-28.4%
WACC
4.2%
FY End
2026-03-31
EPV
$1.01B book
Profit
$1.01B book
FCFF
$1.01B book
Listed JP, based JP · Real Estate · Real Estate - Diversified
Market Cap
$24.51B
Avg Intrinsic
$19.08B
Intrinsic / Market
0.78
Margin of Safety
-28.4%
WACC
3.7%
FY End
2026-03-31
EPV
$15.33B
Profit
$20.71B
FCFF
$21.20B book
Listed JP, based JP · Industrials · Engineering & Construction
Market Cap
$3.47B
Avg Intrinsic
$2.70B
Intrinsic / Market
0.78
Margin of Safety
-28.5%
WACC
4.6%
FY End
2026-03-31
EPV
$2.70B book
Profit
$2.70B book
FCFF
$2.70B book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$7.35B
Avg Intrinsic
$5.72B
Intrinsic / Market
0.78
Margin of Safety
-28.6%
WACC
5.0%
FY End
2026-03-31
EPV
$2.59B
Profit
$7.34B
FCFF
$7.23B book
Listed JP, based JP · Industrials · Waste Management
Market Cap
$1.90B
Avg Intrinsic
$1.47B
Intrinsic / Market
0.78
Margin of Safety
-28.7%
WACC
5.3%
FY End
2025-03-31
EPV
$1.71B
Profit
$1.27B
FCFF
$1.44B book
Listed JP, based JP · Consumer Cyclical · Leisure
Market Cap
$4.00B
Avg Intrinsic
$3.10B
Intrinsic / Market
0.78
Margin of Safety
-28.7%
WACC
4.6%
FY End
2025-03-31
EPV
$3.49B
Profit
$2.14B
FCFF
$3.68B book
Listed JP, based JP · Consumer Defensive · Beverages - Brewers
Market Cap
$14.19B
Avg Intrinsic
$10.97B
Intrinsic / Market
0.77
Margin of Safety
-29.3%
WACC
3.9%
FY End
2024-12-31
EPV
$12.59B
Profit
$9.94B
FCFF
$10.39B book
Listed JP, based JP · Industrials · Conglomerates
Market Cap
$8.56B
Avg Intrinsic
$6.61B
Intrinsic / Market
0.77
Margin of Safety
-29.5%
WACC
5.8%
FY End
2026-03-31
EPV
$5.26B
Profit
$5.75B
FCFF
$8.83B book
Listed JP, based JP · Consumer Defensive · Grocery Stores
Market Cap
$1.95B
Avg Intrinsic
$1.50B
Intrinsic / Market
0.77
Margin of Safety
-29.7%
WACC
7.4%
FY End
2026-03-31
EPV
$854.23M
Profit
$1.76B
FCFF
$1.90B
Listed JP, based JP · Basic Materials · Specialty Chemicals
Market Cap
$2.85B
Avg Intrinsic
$2.20B
Intrinsic / Market
0.77
Margin of Safety
-29.8%
WACC
9.1%
FY End
2026-03-31
EPV
$2.22B
Profit
$1.98B
FCFF
$2.40B
Listed JP, based JP · Industrials · Staffing & Employment Services
Market Cap
$3.98B
Avg Intrinsic
$3.06B
Intrinsic / Market
0.77
Margin of Safety
-29.8%
WACC
7.3%
FY End
2026-03-31
EPV
$3.65B
Profit
$3.11B
FCFF
$2.43B
Listed JP, based JP · Communication Services · Entertainment
Market Cap
$3.79B
Avg Intrinsic
$2.92B
Intrinsic / Market
0.77
Margin of Safety
-30.0%
WACC
5.0%
FY End
2026-03-31
EPV
$3.17B
Profit
$2.93B
FCFF
$2.64B
Listed JP, based JP · Consumer Defensive · Farm Products
Market Cap
$1.14B
Avg Intrinsic
$879.44M
Intrinsic / Market
0.77
Margin of Safety
-30.1%
WACC
10.3%
FY End
2026-05-31
EPV
$785.30M
Profit
$728.14M
FCFF
$1.12B book
| # | Company | Market Cap | Avg Intrinsic | Intrinsic / Market | Margin of Safety | WACC | EPV / Profit / FCFF | FY End |
|---|---|---|---|---|---|---|---|---|
| 301 | 6376.T Nikkiso Co., Ltd.Listed JP, based JP · Industrials · Specialty Industrial Machinery | $1.50B | $1.37B | 0.91 | -9.6% | 5.3% | $1.84B $1.19B $1.08B book | 2025-12-31 |
| 302 | 5020.T ENEOS Holdings, Inc.Listed JP, based JP · Energy · Oil & Gas Refining & Marketing | $23.13B | $21.07B | 0.91 | -9.8% | 4.1% | $16.13B $23.54B book $23.54B book | 2026-03-31 |
| 303 | 7184.T The First Bank Of Toyama, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $1.41B | $1.29B | 0.91 | -10.0% | 7.8% | $1.36B $1.20B $1.29B | 2026-03-31 |
| 304 | 4183.T Mitsui Chemicals, Inc.Listed JP, based JP · Basic Materials · Specialty Chemicals | $4.85B | $4.39B | 0.90 | -10.5% | 5.3% | $3.64B $3.33B $6.19B book | 2025-03-31 |
| 305 | 4631.T DIC CorporationListed JP, based JP · Basic Materials · Specialty Chemicals | $2.94B | $2.66B | 0.90 | -10.6% | 4.8% | $1.42B $3.28B book $3.28B book | 2025-12-31 |
| 306 | 6988.T Nitto Denko CorporationListed JP, based JP · Basic Materials · Specialty Chemicals | $14.80B | $13.38B | 0.90 | -10.7% | 7.7% | $15.51B $11.23B $13.38B | 2025-03-31 |
| 307 | 9302.T MITSUI-SOKO HOLDINGS Co., Ltd.Listed JP, based JP · Industrials · Integrated Freight & Logistics | $1.56B | $1.41B | 0.90 | -10.7% | 5.2% | $1.69B $1.20B $1.34B | 2026-03-31 |
| 308 | 8334.T The Gunma Bank, Ltd.Listed JP, based JP · Financial Services · Banks - Regional | $7.22B | $6.51B | 0.90 | -11.0% | 4.7% | $9.83B $5.81B $3.88B book | 2026-03-31 |
| 309 | 6471.T NSK Ltd.Listed JP, based JP · Consumer Cyclical · Auto Parts | $3.46B | $3.11B | 0.90 | -11.1% | 7.7% | $2.72B $2.28B $4.33B book | 2025-03-31 |
| 310 | 9007.T Odakyu Electric Railway Co., Ltd.Listed JP, based JP · Industrials · Railroads | $3.71B | $3.34B | 0.90 | -11.2% | 3.1% | $2.89B $3.95B $3.19B book | 2026-03-31 |
| 311 | 1979.T Taikisha Ltd.Listed JP, based JP · Industrials · Building Products & Equipment | $1.51B | $1.36B | 0.90 | -11.2% | 7.1% | $1.71B $1.31B $1.07B book | 2026-03-31 |
| 312 | 3635.T Koei Tecmo Holdings Co., Ltd.Listed JP, based JP · Communication Services · Electronic Gaming & Multimedia | $3.51B | $3.15B | 0.90 | -11.3% | 6.3% | $3.56B $4.20B $1.71B book | 2026-03-31 |
| 313 | 8306.T Mitsubishi UFJ Financial Group, Inc.Listed JP, based JP · Financial Services · Banks - Diversified | $236.74B | $211.81B | 0.89 | -11.8% | 5.4% | $268.14B $217.80B $149.49B book | 2026-03-31 |
| 314 | 7762.T Citizen Watch Co., Ltd.Listed JP, based JP · Consumer Cyclical · Footwear & Accessories | $3.73B | $3.34B | 0.89 | -11.8% | 4.8% | $3.95B $3.06B $3.02B | 2026-03-31 |
| 315 | 3591.T Wacoal Holdings Corp.Listed JP, based JP · Consumer Cyclical · Apparel Manufacturing | $1.14B | $1.02B | 0.89 | -11.8% | 4.9% | $392.81M $1.33B book $1.33B book | 2026-03-31 |
| 316 | 2810.T House Foods Group Inc.Listed JP, based JP · Consumer Defensive · Packaged Foods | $2.26B | $2.02B | 0.89 | -12.1% | 4.4% | $2.44B $1.60B $2.02B book | 2026-03-31 |
| 317 | 9960.T Totech CorporationListed JP, based JP · Technology · Electronic Components | $1.10B | $977.64M | 0.89 | -12.2% | 7.9% | $833.94M $1.16B $940.34M | 2026-03-31 |
| 318 | 7976.T Mitsubishi Pencil Co., Ltd.Listed JP, based JP · Industrials · Business Equipment & Supplies | $1.10B | $978.25M | 0.89 | -12.4% | 5.0% | $1.25B $823.64M $860.09M book | 2025-12-31 |
| 319 | 9142.T Kyushu Railway CompanyListed JP, based JP · Industrials · Conglomerates | $3.29B | $2.91B | 0.88 | -13.1% | 5.9% | $2.31B $3.31B $3.10B book | 2026-03-31 |
| 320 | 8439.T Tokyo Century CorporationListed JP, based JP · Industrials · Rental & Leasing Services | $8.07B | $7.11B | 0.88 | -13.5% | 1.5% | $3.37B $10.11B $7.84B book | 2026-03-31 |
| 321 | 4114.T Nippon Shokubai Co., Ltd.Listed JP, based JP · Basic Materials · Chemicals | $2.40B | $2.11B | 0.88 | -13.5% | 5.8% | $1.81B $1.99B $2.55B book | 2026-03-31 |
| 322 | 9064.T Yamato Holdings Co., Ltd.Listed JP, based JP · Industrials · Trucking | $3.98B | $3.50B | 0.88 | -13.7% | 5.0% | $4.08B $2.88B $3.54B book | 2026-03-31 |
| 323 | 8129.T Toho Holdings Co., Ltd.Listed JP, based JP · Healthcare · Medical Distribution | $1.47B | $1.29B | 0.88 | -13.9% | 10.1% | $1.28B $899.64M $1.70B book | 2026-03-31 |
| 324 | 2670.T ABC-Mart,Inc.Listed JP, based JP · Consumer Cyclical · Apparel Retail | $4.21B | $3.69B | 0.88 | -14.1% | 10.5% | $3.82B $2.98B $4.27B | 2026-02-28 |
| 325 | 2384.T SBS Holdings, Inc.Listed JP, based JP · Industrials · Integrated Freight & Logistics | $1.30B | $1.13B | 0.88 | -14.2% | 5.2% | $1.44B $1.13B $835.37M book | 2025-12-31 |
| 326 | 8411.T Mizuho Financial Group, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $115.29B | $100.84B | 0.87 | -14.3% | 5.2% | $128.89B $102.00B $71.63B book | 2026-03-31 |
| 327 | 1946.T Toenec CorporationListed JP, based JP · Industrials · Engineering & Construction | $1.27B | $1.10B | 0.87 | -15.0% | 6.0% | $939.69M $1.21B $1.16B | 2026-03-31 |
| 328 | 6448.T Brother Industries, Ltd.Listed JP, based JP · Industrials · Business Equipment & Supplies | $7.33B | $6.37B | 0.87 | -15.0% | 6.0% | $6.75B $6.08B $6.27B | 2026-03-31 |
| 329 | 4205.T Zeon CorporationListed JP, based JP · Basic Materials · Specialty Chemicals | $2.93B | $2.55B | 0.87 | -15.0% | 6.4% | $2.59B $2.69B $2.37B book | 2026-03-31 |
| 330 | 4768.T Otsuka CorporationListed JP, based JP · Technology · Information Technology Services | $8.90B | $7.73B | 0.87 | -15.1% | 5.4% | $9.09B $6.52B $7.58B | 2025-12-31 |
| 331 | 4751.T CyberAgent, Inc.Listed JP, based JP · Communication Services · Advertising Agencies | $3.98B | $3.46B | 0.87 | -15.2% | 7.0% | $5.86B $2.74B $1.78B book | 2025-09-30 |
| 332 | 3549.T Kusuri No Aoki Holdings Co., Ltd.Listed JP, based JP · Healthcare · Pharmaceutical Retailers | $2.67B | $2.31B | 0.86 | -16.0% | 3.6% | $2.59B $2.15B $2.17B | 2026-05-31 |
| 333 | 3222.T United Super Markets Holdings Inc.Listed JP, based JP · Consumer Cyclical · Department Stores | $1.06B | $912.30M | 0.86 | -16.2% | 4.2% | $159.32M $1.29B book $1.29B book | 2026-02-28 |
| 334 | 5482.T Aichi Steel CorporationListed JP, based JP · Basic Materials · Steel | $1.23B | $1.05B | 0.85 | -17.0% | 8.0% | $601.49M $982.90M $1.56B book | 2026-03-31 |
| 335 | 2269.T Meiji Holdings Co., Ltd.Listed JP, based JP · Consumer Defensive · Packaged Foods | $7.03B | $6.00B | 0.85 | -17.2% | 4.8% | $7.10B $5.77B $5.12B book | 2026-03-31 |
| 336 | 8308.T Resona Holdings, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $35.22B | $30.00B | 0.85 | -17.4% | 5.3% | $47.86B $23.82B $18.34B book | 2026-03-31 |
| 337 | 7276.T Koito Manufacturing Co., Ltd.Listed JP, based JP · Consumer Cyclical · Auto Parts | $4.42B | $3.75B | 0.85 | -17.7% | 8.6% | $4.47B $2.84B $3.95B | 2026-03-31 |
| 338 | 4272.T Nippon Kayaku Co., Ltd.Listed JP, based JP · Basic Materials · Chemicals | $1.92B | $1.63B | 0.85 | -17.8% | 6.3% | $1.46B $1.67B $1.75B book | 2026-03-31 |
| 339 | 2201.T Morinaga&Co., Ltd.Listed JP, based JP · Consumer Defensive · Confectioners | $1.25B | $1.06B | 0.85 | -17.8% | 9.6% | $1.06B $946.05M $1.18B | 2026-03-31 |
| 340 | 4617.T Chugoku Marine Paints, Ltd.Listed JP, based JP · Basic Materials · Specialty Chemicals | $1.13B | $952.48M | 0.85 | -18.1% | 8.0% | $991.97M $898.18M $967.29M | 2026-03-31 |
| 341 | 7240.T NOK CorporationListed JP, based JP · Consumer Cyclical · Auto Parts | $3.04B | $2.57B | 0.84 | -18.4% | 8.0% | $2.00B $2.73B $2.97B | 2026-03-31 |
| 342 | 5831.T Shizuoka Financial Group,Inc.Listed JP, based JP · Financial Services · Banks - Regional | $11.92B | $10.05B | 0.84 | -18.6% | 5.4% | $13.90B $8.55B $7.71B book | 2026-03-31 |
| 343 | 9869.T Kato Sangyo Co., Ltd.Listed JP, based JP · Consumer Defensive · Food Distribution | $1.26B | $1.06B | 0.84 | -18.8% | 10.0% | $1.15B $890.97M $1.15B book | 2025-09-30 |
| 344 | 5186.T Nitta CorporationListed JP, based JP · Industrials · Specialty Industrial Machinery | $1.15B | $961.69M | 0.84 | -19.6% | 6.9% | $655.91M $1.19B $1.04B book | 2026-03-31 |
| 345 | 2222.T Kotobuki Spirits Co., Ltd.Listed JP, based JP · Consumer Defensive · Confectioners | $2.37B | $1.98B | 0.83 | -19.8% | 5.1% | $1.73B $2.14B $2.07B | 2026-03-31 |
| 346 | 7906.T YONEX Co., Ltd.Listed JP, based JP · Consumer Cyclical · Leisure | $1.27B | $1.06B | 0.83 | -19.8% | 5.8% | $1.42B $1.24B $505.63M book | 2026-03-31 |
| 347 | 4544.T H.U. Group Holdings, Inc.Listed JP, based JP · Healthcare · Diagnostics & Research | $1.20B | $1.00B | 0.83 | -20.0% | 4.7% | $1.28B $860.90M book $860.90M book | 2026-03-31 |
| 348 | 7278.T EXEDY CorporationListed JP, based JP · Consumer Cyclical · Auto Parts | $1.28B | $1.07B | 0.83 | -20.1% | 5.0% | $598.93M $1.30B book $1.30B book | 2025-03-31 |
| 349 | 2587.T Suntory Beverage & Food LimitedListed JP, based JP · Consumer Defensive · Beverages - Non-Alcoholic | $8.81B | $7.33B | 0.83 | -20.2% | 10.6% | $7.87B $6.06B $8.05B | 2025-12-31 |
| 350 | 3350.T Metaplanet Inc.Listed JP, based JP · Consumer Cyclical · Restaurants | $2.53B | $2.11B | 0.83 | -20.3% | 20.7% | $2.11B book $2.11B book $2.11B book | 2025-12-31 |
| 351 | 4686.T JustSystems CorporationListed JP, based JP · Technology · Software - Infrastructure | $1.83B | $1.53B | 0.83 | -20.3% | 9.8% | $1.68B $1.21B $1.69B | 2026-03-31 |
| 352 | 6592.T Mabuchi Motor Co., Ltd.Listed JP, based JP · Consumer Cyclical · Auto Parts | $2.59B | $2.15B | 0.83 | -20.3% | 7.3% | $2.09B $2.15B $2.21B | 2025-12-31 |
| 353 | 2206.T Ezaki Glico Co., Ltd.Listed JP, based JP · Consumer Defensive · Packaged Foods | $1.90B | $1.58B | 0.83 | -20.4% | 4.3% | $1.67B $1.39B $1.67B book | 2025-12-31 |
| 354 | 3099.T Isetan Mitsukoshi Holdings Ltd.Listed JP, based JP · Consumer Cyclical · Department Stores | $7.12B | $5.91B | 0.83 | -20.5% | 5.0% | $4.69B $6.83B $6.22B | 2026-03-31 |
| 355 | 6498.T KITZ CorporationListed JP, based JP · Industrials · Specialty Industrial Machinery | $1.14B | $949.47M | 0.83 | -20.6% | 6.3% | $939.42M $932.88M $976.13M | 2025-12-31 |
| 356 | 6960.T Fukuda Denshi Co., Ltd.Listed JP, based JP · Healthcare · Medical Devices | $2.01B | $1.66B | 0.83 | -20.8% | 8.0% | $1.79B $1.42B $1.77B | 2026-03-31 |
| 357 | 9984.T SoftBank Group Corp.Listed JP, based JP · Communication Services · Telecom Services | $155.56B | $128.18B | 0.82 | -21.4% | 6.4% | $128.18B book $128.18B book $128.18B book | 2026-03-31 |
| 358 | 9020.T East Japan Railway CompanyListed JP, based JP · Industrials · Railroads | $23.76B | $19.52B | 0.82 | -21.7% | 2.8% | $9.67B $29.71B $19.16B book | 2026-03-31 |
| 359 | 6674.T GS Yuasa CorporationListed JP, based JP · Consumer Cyclical · Auto Parts | $3.49B | $2.87B | 0.82 | -21.7% | 8.0% | $2.81B $3.01B $2.78B book | 2026-03-31 |
| 360 | 9069.T SENKO Group Holdings Co., Ltd.Listed JP, based JP · Industrials · Integrated Freight & Logistics | $2.42B | $1.99B | 0.82 | -21.8% | 3.5% | $2.21B $2.10B $1.65B book | 2026-03-31 |
| 361 | 9042.T Hankyu Hanshin Holdings, Inc.Listed JP, based JP · Industrials · Conglomerates | $6.51B | $5.34B | 0.82 | -22.0% | 4.9% | $2.90B $5.59B $7.52B book | 2026-03-31 |
| 362 | 8113.T Unicharm CorporationListed JP, based JP · Consumer Defensive · Household & Personal Products | $10.08B | $8.26B | 0.82 | -22.1% | 6.2% | $10.74B $6.78B $7.25B | 2025-12-31 |
| 363 | 5711.T Mitsubishi Materials CorporationListed JP, based JP · Basic Materials · Other Industrial Metals & Mining | $4.15B | $3.40B | 0.82 | -22.4% | 5.3% | $889.02M $4.58B $4.72B book | 2026-03-31 |
| 364 | 3360.T Ship Healthcare Holdings, Inc.Listed JP, based JP · Healthcare · Medical Instruments & Supplies | $1.41B | $1.15B | 0.82 | -22.5% | 9.3% | $1.38B $958.60M $1.12B | 2026-03-31 |
| 365 | 4689.T LY CorporationListed JP, based JP · Consumer Cyclical · Internet Retail | $21.80B | $17.79B | 0.82 | -22.5% | 6.6% | $14.63B $15.48B $23.26B book | 2026-03-31 |
| 366 | 1812.T Kajima CorporationListed JP, based JP · Industrials · Engineering & Construction | $14.41B | $11.74B | 0.81 | -22.7% | 5.5% | $11.63B $14.60B $8.99B book | 2026-03-31 |
| 367 | 8616.T Tokai Tokyo Financial Holdings, Inc.Listed JP, based JP · Financial Services · Capital Markets | $1.45B | $1.18B | 0.81 | -22.7% | 4.8% | $1.07B $1.15B $1.31B book | 2026-03-31 |
| 368 | 9531.T Tokyo Gas Co.,Ltd.Listed JP, based JP · Utilities · Utilities - Regulated Gas | $12.87B | $10.48B | 0.81 | -22.9% | 7.1% | $8.28B $11.89B $11.25B book | 2026-03-31 |
| 369 | 2659.T SAN-A CO.,LTD.Listed JP, based JP · Consumer Cyclical · Department Stores | $1.21B | $984.41M | 0.81 | -22.9% | 10.5% | $1.16B $760.97M $1.03B book | 2026-02-28 |
| 370 | 2702.T McDonald's Holdings Company (Japan), Ltd.Listed JP, based JP · Consumer Cyclical · Restaurants | $6.31B | $5.12B | 0.81 | -23.4% | 4.5% | $5.24B $4.75B $5.36B | 2025-12-31 |
| 371 | 6326.T Kubota CorporationListed JP, based JP · Industrials · Farm & Heavy Construction Machinery | $19.29B | $15.62B | 0.81 | -23.5% | 5.7% | $13.53B $14.54B $18.79B book | 2025-12-31 |
| 372 | 1802.T Obayashi CorporationListed JP, based JP · Industrials · Engineering & Construction | $13.01B | $10.51B | 0.81 | -23.8% | 6.3% | $12.09B $11.18B $8.24B book | 2026-03-31 |
| 373 | 8086.T Nipro CorporationListed JP, based JP · Healthcare · Medical Instruments & Supplies | $1.36B | $1.10B | 0.81 | -24.0% | 3.3% | -$902.09M $2.10B book $2.10B book | 2026-03-31 |
| 374 | 9101.T Nippon Yusen Kabushiki KaishaListed JP, based JP · Industrials · Marine Shipping | $18.40B | $14.80B | 0.80 | -24.3% | 6.8% | $9.29B $15.42B $19.69B book | 2026-03-31 |
| 375 | 9303.T The Sumitomo Warehouse Co., Ltd.Listed JP, based JP · Industrials · Integrated Freight & Logistics | $1.97B | $1.57B | 0.80 | -25.3% | 4.8% | $1.19B $1.49B $2.04B book | 2026-03-31 |
| 376 | 1951.T EXEO Group, Inc.Listed JP, based JP · Industrials · Engineering & Construction | $3.27B | $2.61B | 0.80 | -25.6% | 5.1% | $2.79B $2.85B $2.17B book | 2026-03-31 |
| 377 | 9024.T Seibu Holdings Inc.Listed JP, based JP · Industrials · Conglomerates | $5.75B | $4.57B | 0.80 | -25.8% | 4.2% | $5.05B $5.05B $3.60B book | 2026-03-31 |
| 378 | 8309.T Sumitomo Mitsui Trust Group, Inc.Listed JP, based JP · Financial Services · Banks - Regional | $30.64B | $24.19B | 0.79 | -26.7% | 4.6% | $22.86B book $26.84B $22.86B book | 2026-03-31 |
| 379 | 4046.T Osaka Soda Co., Ltd.Listed JP, based JP · Basic Materials · Specialty Chemicals | $1.57B | $1.24B | 0.79 | -26.7% | 6.7% | $1.18B $1.22B $1.32B | 2026-03-31 |
| 380 | 9045.T Keihan Holdings Co., Ltd.Listed JP, based JP · Industrials · Conglomerates | $2.00B | $1.57B | 0.79 | -26.9% | 5.1% | $595.68M $2.00B $2.13B | 2026-03-31 |
| 381 | 9401.T TBS Holdings,Inc.Listed JP, based JP · Communication Services · Broadcasting | $5.66B | $4.46B | 0.79 | -26.9% | 5.8% | $1.90B $4.36B $7.11B book | 2026-03-31 |
| 382 | 6814.T Furuno Electric Co., Ltd.Listed JP, based JP · Technology · Scientific & Technical Instruments | $1.59B | $1.25B | 0.79 | -27.3% | 5.7% | $1.20B $1.98B $576.55M book | 2026-02-28 |
| 383 | 2433.T Hakuhodo DY Holdings IncListed JP, based JP · Communication Services · Advertising Agencies | $2.97B | $2.33B | 0.78 | -27.7% | 7.4% | $2.73B $1.74B $2.52B book | 2026-03-31 |
| 384 | 6807.T Japan Aviation Electronics Industry, LimitedListed JP, based JP · Technology · Electronic Components | $1.13B | $883.36M | 0.78 | -27.8% | 6.5% | $1.12B $621.07M $904.06M book | 2026-03-31 |
| 385 | 9009.T Keisei Electric Railway Co., Ltd.Listed JP, based JP · Industrials · Railroads | $4.04B | $3.16B | 0.78 | -27.8% | 3.9% | $1.48B $4.81B $3.20B | 2026-03-31 |
| 386 | 25935.T ITO EN LTD NPV PRF STOCK TYPE 1Listed JP, based JP · Consumer Defensive · Beverages - Non-Alcoholic | $1.35B | $1.06B | 0.78 | -27.9% | 8.2% | $1.21B $860.59M $1.11B book | 2026-04-30 |
| 387 | 2871.T Nichirei CorporationListed JP, based JP · Consumer Defensive · Packaged Foods | $3.34B | $2.61B | 0.78 | -27.9% | 5.2% | $2.79B $2.54B $2.50B | 2026-03-31 |
| 388 | 6523.T PHC Holdings CorporationListed JP, based JP · Healthcare · Medical Devices | $1.29B | $1.01B | 0.78 | -28.4% | 4.2% | $1.01B book $1.01B book $1.01B book | 2026-03-31 |
| 389 | 8801.T Mitsui Fudosan Co., Ltd.Listed JP, based JP · Real Estate · Real Estate - Diversified | $24.51B | $19.08B | 0.78 | -28.4% | 3.7% | $15.33B $20.71B $21.20B book | 2026-03-31 |
| 390 | 1963.T JGC Holdings CorporationListed JP, based JP · Industrials · Engineering & Construction | $3.47B | $2.70B | 0.78 | -28.5% | 4.6% | $2.70B book $2.70B book $2.70B book | 2026-03-31 |
| 391 | 2768.T Sojitz CorporationListed JP, based JP · Industrials · Conglomerates | $7.35B | $5.72B | 0.78 | -28.6% | 5.0% | $2.59B $7.34B $7.23B book | 2026-03-31 |
| 392 | 5857.T ARE Holdings, Inc.Listed JP, based JP · Industrials · Waste Management | $1.90B | $1.47B | 0.78 | -28.7% | 5.3% | $1.71B $1.27B $1.44B book | 2025-03-31 |
| 393 | 7731.T Nikon CorporationListed JP, based JP · Consumer Cyclical · Leisure | $4.00B | $3.10B | 0.78 | -28.7% | 4.6% | $3.49B $2.14B $3.68B book | 2025-03-31 |
| 394 | 2503.T Kirin Holdings Company, LimitedListed JP, based JP · Consumer Defensive · Beverages - Brewers | $14.19B | $10.97B | 0.77 | -29.3% | 3.9% | $12.59B $9.94B $10.39B book | 2024-12-31 |
| 395 | 7911.T TOPPAN Holdings Inc.Listed JP, based JP · Industrials · Conglomerates | $8.56B | $6.61B | 0.77 | -29.5% | 5.8% | $5.26B $5.75B $8.83B book | 2026-03-31 |
| 396 | 8242.T H2O Retailing CorporationListed JP, based JP · Consumer Defensive · Grocery Stores | $1.95B | $1.50B | 0.77 | -29.7% | 7.4% | $854.23M $1.76B $1.90B | 2026-03-31 |
| 397 | 4401.T Adeka CorporationListed JP, based JP · Basic Materials · Specialty Chemicals | $2.85B | $2.20B | 0.77 | -29.8% | 9.1% | $2.22B $1.98B $2.40B | 2026-03-31 |
| 398 | 2181.T Persol Holdings Co.,Ltd.Listed JP, based JP · Industrials · Staffing & Employment Services | $3.98B | $3.06B | 0.77 | -29.8% | 7.3% | $3.65B $3.11B $2.43B | 2026-03-31 |
| 399 | 4816.T Toei Animation Co.,Ltd.Listed JP, based JP · Communication Services · Entertainment | $3.79B | $2.92B | 0.77 | -30.0% | 5.0% | $3.17B $2.93B $2.64B | 2026-03-31 |
| 400 | 1377.T Sakata Seed CorporationListed JP, based JP · Consumer Defensive · Farm Products | $1.14B | $879.44M | 0.77 | -30.1% | 10.3% | $785.30M $728.14M $1.12B book | 2026-05-31 |
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