Loading…
Employees: 7,511
Size Ryobi (5851.T) is a Japan Industrials company (Metal Fabrication) with a market value of $486M, the 1083rd largest of 1,379 Japan companies the cockpit tracks. Shares closed at ¥2,432 on 6 Nov 2026.
Performance Over six months the shares fell 4.7%, against -20.7% for the median peer and +1.8% for the Japan market (cap-weighted) — 8th highest of 20 in its peer set.
Growth Revenue grew 3.2% over the last twelve months (peer median +3.9%); the operating margin is 3.6% (peer median 7.2%).
Valuation It trades at 7.4× forward earnings against a peer median of 15.8× (cheapest of 12).
Price implies For today's price to make sense, revenue must grow about 4% a year for seven years (Req g). Recent delivered growth is +13%, so the hurdle is -8 pp: the price already allows for a slowdown.
Capital Return on invested capital runs 4.0 points below its cost of capital (7.1% WACC).
Next results Next results expected around 15 Feb 2027 (exchange calendar; dates can move).
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Revenue | ¥312B | ¥309B | ¥293B | ¥283B | ¥250B |
| Revenue growth | — | +5% | +4% | +13% | — |
| Gross profit | ¥36.7B | ¥38.9B | ¥34.2B | ¥34.5B | ¥28.2B |
| EBITDA | ¥30.5B | ¥32.3B | ¥28.9B | ¥30.7B | ¥25.3B |
| Net income | ¥10.8B | ¥11.2B | ¥6.93B | ¥10.1B | ¥4.79B |
| Free cash flow | ¥1.22B | -¥6.68B | ¥15.1B | ¥9.68B | -¥92.0M |
| Capital expenditure | ¥15.9B | ¥20.6B | ¥14.1B | ¥16.3B | ¥16.9B |
| Total debt | ¥69.2B | ¥75.5B | ¥62.7B | ¥70.9B | ¥74.8B |
The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.
Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.
| Measure | 5851.T | Peer median | Rank in peer set |
|---|---|---|---|
| 1-month return | -11.1% | -10.6% | 11th highest of 21 |
| 6-month return | -4.7% | -20.7% | 8th highest of 20 |
| Distance from 52-week high | -20.6% | -36.2% | 7th highest of 21 |
| Revenue growth (TTM) | +3.2% | +3.9% | 11th highest of 21 |
| Operating margin | 3.6% | 7.2% | 6th lowest of 21 |
| Forward P/E | 7.4× | 15.8× | cheapest of 12 |
| Growth the price implies (Req g, 7 yrs) | 4.3% | 6.8% | 5th least demanding of 11 |
| Growth delivered (Del g) | +12.6% | +6.5% | 4th highest of 11 |
| Hurdle (Req g minus delivered) | -8.3 pp | -2.6 pp | 4th least demanding of 11 |
| ROIC minus cost of capital | -4.0 pp | -0.5 pp | 6th lowest of 21 |
| EV / EBITDA | 4.2× | 11.1× | cheapest of 11 |
| Net debt / EBITDA | 1.4× | -0.6× | 4th most indebted of 12 |
| Company | Market | Market cap | 6M return | Revenue growth | Op. margin | Forward P/E | Req g | Delivered g |
|---|---|---|---|---|---|---|---|---|
| Ryobi 5851.T | Japan | $486M | -5% | +3% | 4% | 7.4× | 4.3% | +12.6% |
| CompX International CIX | United States | $477M | +63% | +6% | 16% | n/a | 6.6% | +6.7% |
| Oiles 6282.T | Japan | $473M | -5% | +1% | 10% | n/a | -5.7% | +5.4% |
| San Shing Fastech 5007.TW | Taiwan | $500M | -3% | -4% | 18% | 15.4× | -5.1% | +4.1% |
| CMR Green Technologies CMRGREEN.NS | India | $502M | n/a | +29% | 4% | n/a | n/a | n/a |
| Insteel Industries IIIN | United States | $518M | -1% | +14% | 5% | 13.7× | 1.4% | +4.6% |
| Suzhou Xianglou New Material 301160.SZ | China | $519M | -22% | +2% | 13% | 26.9× | 14.3% | +16.2% |
| Hunan Huamin 300345.SZ | China | $521M | -8% | -17% | -25% | 147.5× | n/a | n/a |
| SF Oilless Bearing 300817.SZ | China | $524M | -21% | +25% | 8% | n/a | n/a | n/a |
| Guangdong Yangshan United Precision Manufacturing 001268.SZ | China | $445M | -28% | -14% | -5% | n/a | n/a | n/a |
| Shanghai Yongmaotai Automotive Technology 605208.SS | China | $537M | -26% | +13% | 1% | n/a | n/a | n/a |
| Harsha Engineers International HARSHA.NS | India | $440M | +4% | +20% | 12% | 22.9× | n/a | n/a |
| Shenzhen Zhilai Sci & Tech 300771.SZ | China | $437M | -28% | +10% | 6% | n/a | 6.9% | -10.4% |
| Qingdao Huijintong Power Equipment 603577.SS | China | $431M | -23% | -16% | 4% | n/a | 13.1% | +16.7% |
| Nippon Thompson 6480.T | Japan | $553M | +12% | +21% | 9% | 8.7× | 14.5% | +7.3% |
| HangZhou Radical Energy Saving Technology 300652.SZ | China | $554M | -30% | -13% | 10% | n/a | n/a | n/a |
| Rolex Rings ROLEXRINGS.NS | India | $558M | +36% | +2% | 17% | 24.3× | 27.0% | +13.2% |
| Jiangsu Tongli Tianqi Technology 605286.SS | China | $559M | -46% | -23% | -14% | 7.9× | n/a | n/a |
| SUNG KWANG BEND 014620.KS | South Korea | $421M | -54% | +10% | 15% | 15.8× | -5.0% | +6.3% |
| Shenzhen Pacific Union Precision Manufacturing 688210.SS | China | $565M | -48% | -16% | -14% | 38.9× | n/a | n/a |
| ALCONIX 3036.T | Japan | $566M | +19% | +18% | 6% | 13.6× | n/a | n/a |