NITTO SEIMO CO.,LTD.

3524 TSE Textiles Textiles and Apparels
TSE Standard
¥1,490.00
+0.27%
Delayed · cached 15 min

Fair value analysis

3524
NITTO SEIMO CO.,LTD.
TextilesTextiles and Apparels
¥1,490.00
Close used for this calculation
¥4,544.34Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability17/25
Returns15/25
Balance Sheet0/25
Efficiency25/25
Growth25/25
Good
Quality radar
57Prof.17/25Ret.15/25Eff.25/25B.Sht0/25Growth25/25

Consensus fair value

¥4,544.34
Below FV
▲ +205.0% against the close used
Model range ¥2,172.92 – ¥7,869.30
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¥2,172.92Fair value¥4,544.34Bull¥7,869.30
FairClose
52-week traded range
52W low ¥1,400.0052W high ¥1,639.00

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

Valuation summary

Trading below the consensus fair value

NITTO SEIMO CO.,LTD. closed at ¥1,490.00, 67.2% below the consensus fair value of ¥4,544.34 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 5.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,206.60
+249.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,280.27
+187.3%
√(22.5 × EPS × BVPS)
EPS=262.31, BVPS=3104.17
P/E Fair Value
¥5,246.20
+252.1%
EPS × 20x (sector P/E)
EPS=262.31, Sector P/E=20x
Peter Lynch (PEG)
¥7,869.30
+428.1%
EPS × Growth% (PEG = 1 is fair)
EPS=262.31, g=30%
EV/EBITDA
¥4,637.07
+211.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.64B
Dividend Discount (DDM)
¥2,703.46
+81.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=50.06, r=10%, g=8%
Book Value (P/B)
¥2,172.92
+45.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3104.17, ROE=8.8%, g=6%, r=10%
Reverse DCF
¥1,490.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 37.5%
Margin of Safety
¥3,683.27
+147.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4911.02, 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.