Note: Peer metrics represent consensus estimates and recent filings as of early 2026 to provide contextual valuation ranges.
| Category | Metric | Elan Corp. (6099.T) | Solasto (6197.T) | Nihon Care Supply | Sector Typical |
|---|---|---|---|---|---|
| Valuation | PEG Ratio (derived) | ~0.9 | ~1.1 | ~0.9 | ~0.9 – 1.3 |
| P/E (TTM) | ~15.1x – 15.7x | ~18.0x – 21.0x | ~14.0x – 17.0x | ~18.0x – 22.0x | |
| EV/EBITDA | ~6.8x – 6.9x | ~8.0x – 10.0x | ~7.0x – 9.0x | ~8.0x – 11.0x | |
| P/B Ratio | ~2.9x – 3.0x | ~3.2x | ~2.2x | ~2.0x – 3.5x | |
| Growth | Revenue Growth | ~16.7% | ~5.0% – 7.0% | ~8.0% – 10.0% | ~5.0% – 9.0% |
| EPS Growth | ~17.0% – 40.0%* | ~8.0% – 12.0% | ~8.0% – 12.0% | ~7.0% – 12.0% | |
| Profitability | ROE | ~20.0% – 21.0% | ~16.0% – 18.0% | ~14.0% – 16.0% | ~12.0% – 18.0% |
| Operating Margin | ~7.6% | ~5.0% – 6.0% | ~7.0% – 8.0% | ~6.0% – 8.0% | |
| Fin. Health | Debt/Equity | ~0.05 | ~1.0 | ~0.5 | ~0.6 – 1.2 |
| Net Cash Position | Yes | No | Mixed | Rare | |
| FCF Yield | ~6.0% – 7.0% | ~4.0% – 5.0% | ~5.0% – 6.0% | ~4.0% – 6.0% | |
| Qualitative | Parent Ownership | M3 (~55%) | Independent | Mitsubishi Corp (~60%+) | Mixed |
| English Coverage | 0 | ~2 – 3 | ~1 – 2 | ~2 – 6 |
* EPS growth for Elan carries higher volatility depending on the base year calculation; revenue growth serves as the more reliable anchor for the structural growth trajectory.
** Note on Peer Selection: Benesse Style Care (a major Japanese senior-care provider) has been excluded from this public market comparison. Its parent company, Benesse Holdings, was taken private in a Management Buyout (MBO) and delisted from the Tokyo Stock Exchange in May 2024, making current public trading multiples inapplicable.