Sanyo Engineering & Construction Inc.

1960 TSE Construction Construction
TSE Standard
¥1,651.00
-0.48%
Delayed · cached 15 min

Fair value analysis

1960
Sanyo Engineering & Construction Inc.
ConstructionConstruction
¥1,651.00
Close used for this calculation
¥3,807.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability4/25
Returns13/25
Balance Sheet16/25
Efficiency25/25
Growth13/25
Good
Quality radar
58Prof.4/25Ret.13/25Eff.25/25B.Sht16/25Growth13/25

Consensus fair value

¥3,807.53
Below FV
▲ +130.6% against the close used
Model range ¥829.38 – ¥6,538.95
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¥829.38Fair value¥3,807.53Bull¥6,538.95
FairClose
52-week traded range
52W low ¥978.0052W high ¥1,780.00

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

Valuation summary

Trading below the consensus fair value

Sanyo Engineering & Construction Inc. closed at ¥1,651.00, 56.6% below the consensus fair value of ¥3,807.53 drawn from 8 valuation models.

Financial DNA score 58/100 — Good. P/E of 9.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,538.95
+296.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥2,967.31
+79.7%
√(22.5 × EPS × BVPS)
EPS=180.14, BVPS=2172.37
P/E Fair Value
¥3,602.80
+118.2%
EPS × 20x (sector P/E)
EPS=180.14, Sector P/E=20x
EV/EBITDA
¥2,278.78
+38.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.87B
Dividend Discount (DDM)
¥829.38
-49.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=65.05, r=10%, g=2%
Book Value (P/B)
¥1,768.93
+7.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2172.37, ROE=8.7%, g=3%, r=10%
Reverse DCF
¥1,651.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.5% | Historical: 0%
Margin of Safety
¥3,277.27
+98.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4369.69, 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.