SHINDEN HIGHTEX CORPORATION

3131 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥6,310.00
-3.37%
Delayed · cached 15 min

Fair value analysis

3131
SHINDEN HIGHTEX CORPORATION
Consumer DiscretionaryWholesale Trade
¥6,310.00
Close used for this calculation
¥3,393.84Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
30/100
Profitability12/25
Returns4/25
Balance Sheet5/25
Efficiency9/25
Growth12/25
Weak
Quality radar
30Prof.12/25Ret.4/25Eff.9/25B.Sht5/25Growth12/25

Consensus fair value

¥3,393.84
Above FV
▼ -46.2% against the close used
Model range ¥963.79 – ¥4,083.00
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¥963.79Fair value¥3,393.84Bull¥4,083.00
FairClose
52-week traded range
52W low ¥2,601.0052W high ¥6,930.00

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

Valuation summary

Trading above the consensus fair value

SHINDEN HIGHTEX CORPORATION closed at ¥6,310.00, 85.9% above the consensus fair value of ¥3,393.84 drawn from 8 valuation models.

Financial DNA score 30/100 — Weak. P/E of 33.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,499.23
-44.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥4,083.00
-35.3%
√(22.5 × EPS × BVPS)
EPS=186.7, BVPS=3968.55 · outside Graham range (P/E 33.8, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥3,734.00
-40.8%
EPS × 20x (sector P/E)
EPS=186.7, Sector P/E=20x
Peter Lynch (PEG)
¥3,207.51
-49.2%
EPS × Growth% (PEG = 1 is fair)
EPS=186.7, g=17.2%
Dividend Discount (DDM)
¥1,657.32
-73.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=129.99, r=10%, g=2%
Book Value (P/B)
¥963.79
-84.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3968.55, ROE=4.7%, g=3%, r=10%
Reverse DCF
¥6,310.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.2% | Historical: -17.2%
Margin of Safety
¥2,829.06
-55.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3772.08, 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.