KYOKUYO CO.,LTD.

1301 TSE Agriculture Fishery, Agriculture and Forestry
TSE Prime
¥4,625.00
-0.32%
Delayed · cached 15 min

Fair value analysis

1301
KYOKUYO CO.,LTD.
AgricultureFishery, Agriculture and Forestry
¥4,625.00
Close used for this calculation
¥10,112.38Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
63/100
Profitability13/25
Returns15/25
Balance Sheet10/25
Efficiency25/25
Growth19/25
Good
Quality radar
63Prof.13/25Ret.15/25Eff.25/25B.Sht10/25Growth19/25

Consensus fair value

¥10,112.38
Below FV
▲ +118.6% against the close used
Model range ¥5,699.82 – ¥11,520.40
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥5,699.82Fair value¥10,112.38Bull¥11,520.40
FairClose
52-week traded range
52W low ¥4,165.0052W high ¥5,440.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

KYOKUYO CO.,LTD. closed at ¥4,625.00, 54.3% below the consensus fair value of ¥10,112.38 drawn from 9 valuation models.

Financial DNA score 63/100 — Good. P/E of 8.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥11,433.43
+147.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥9,188.33
+98.7%
√(22.5 × EPS × BVPS)
EPS=576.02, BVPS=6514.08
P/E Fair Value
¥11,520.40
+149.1%
EPS × 20x (sector P/E)
EPS=576.02, Sector P/E=20x
Peter Lynch (PEG)
¥5,892.68
+27.4%
EPS × Growth% (PEG = 1 is fair)
EPS=576.02, g=10.2%
EV/EBITDA
¥11,488.91
+148.4%
(EBITDA × 15.1x − Net Debt) ÷ Shares
EBITDA=13.77B
Dividend Discount (DDM)
¥8,091.90
+75.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=149.85, r=10%, g=8%
Book Value (P/B)
¥5,699.82
+23.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6514.08, ROE=9.5%, g=6%, r=10%
Reverse DCF
¥4,625.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.4% | Historical: 10.2%
Margin of Safety
¥8,035.54
+73.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=10714.05, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.