NJS Co.,Ltd.

2325 TSE Industrials Services
TSE Prime
¥4,535.00
-1.41%
Delayed · cached 15 min

Fair value analysis

2325
NJS Co.,Ltd.
IndustrialsServices
¥4,535.00
Close used for this calculation
¥3,415.86Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability11/25
Returns7/25
Balance Sheet23/25
Efficiency16/25
Growth4/25
Good
Quality radar
57Prof.11/25Ret.7/25Eff.16/25B.Sht23/25Growth4/25

Consensus fair value

¥3,415.86
Above FV
▼ -24.7% against the close used
Model range ¥717.52 – ¥4,584.80
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¥717.52Fair value¥3,415.86Bull¥4,584.80
FairClose
52-week traded range
52W low ¥4,295.0052W high ¥6,230.00

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

Valuation summary

Trading above the consensus fair value

NJS Co.,Ltd. closed at ¥4,535.00, 32.8% above the consensus fair value of ¥3,415.86 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 19.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,537.18
-44.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.1%, r=10%, tg=3%, n=10yr
Graham Number
¥3,935.83
-13.2%
√(22.5 × EPS × BVPS)
EPS=229.24, BVPS=3003.31 · outside Graham range (P/E 19.8, P/B 1.5) — asset-light, treat as a rough floor
P/E Fair Value
¥4,584.80
+1.1%
EPS × 20x (sector P/E)
EPS=229.24, Sector P/E=20x
Peter Lynch (PEG)
¥717.52
-84.2%
EPS × Growth% (PEG = 1 is fair)
EPS=229.24, g=3.1%
EV/EBITDA
¥4,487.15
-1.1%
(EBITDA × 11.6x − Net Debt) ÷ Shares
EBITDA=3.69B
Dividend Discount (DDM)
¥1,579.41
-65.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=105.21, r=10%, g=3.1%
Book Value (P/B)
¥2,128.98
-53.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3003.31, ROE=8%, g=3.1%, r=10%
Reverse DCF
¥4,535.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7% | Historical: 3.1%
Margin of Safety
¥2,764.45
-39.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3685.94, 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.