Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected Beta | 0.62 - 0.81 | 0.72 |
| Cost Equity | 8.3% - 10.8% | 9.5% |
| Tax Rate | 26.0% - 26.0% | 26.0% |
| Cost Debt Aftax | 5.2% - 5.5% | 5.4% |
| Estimate Cost of Equity | ||||||
| Cost of Equity | Low | High | Notes | |||
| Selected Beta | 0.62 | 0.81 | See Re-levered Beta Section | |||
| (x) Country Market Risk Premium | 5.0% | 5.0% | Source Link | |||
| Adjusted Market Risk Premium | 3.1% | 4.1% | ||||
| (+) Risk-free Rate | 4.00% | 4.50% | Source Link | |||
| (+) Additional Risk Adjustments | 1.06% | 2.13% | Size & Country Default Risk | |||
| Cost of Equity | 8.25% | 10.75% | ||||
| Effective Interest Rate | ||||||
| Fiscal Year Ending | ||||||
| (JPY in millions) | Mar-20 | Mar-21 | Mar-22 | Mar-23 | Mar-24 | |
| FY-4 | FY-3 | FY-2 | FY-1 | FY | ||
| Interest Expense | interest_exp | 27 | 25 | 21 | 19 | 15 |
| Total Debt | total_debt | 3,765 | 3,929 | 3,123 | 2,653 | 2,391 |
| Effective Interest Rate | 0.6% | 0.6% | 0.7% | 0.6% | ||
| Average Effective Interest Rate | 0.6% | |||||