SHOEI YAKUHIN CO.,LTD.

3537 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,747.00
-0.80%
Delayed · cached 15 min

Fair value analysis

3537
SHOEI YAKUHIN CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥1,747.00
Close used for this calculation
¥1,714.87Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability6/25
Returns8/25
Balance Sheet16/25
Efficiency23/25
Growth4/25
Good
Quality radar
53Prof.6/25Ret.8/25Eff.23/25B.Sht16/25Growth4/25

Consensus fair value

¥1,714.87
Near FV
▼ -1.8% against the close used
Model range ¥162.92 – ¥3,258.40
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¥162.92Fair value¥1,714.87Bull¥3,258.40
FairClose
52-week traded range
52W low ¥1,500.0052W high ¥1,767.00

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

Valuation summary

Trading close to the consensus fair value

SHOEI YAKUHIN CO.,LTD. closed at ¥1,747.00, 1.9% above the consensus fair value of ¥1,714.87 drawn from 9 valuation models.

Financial DNA score 53/100 — Good. P/E of 10.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥555.69
-68.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,163.26
+81.1%
√(22.5 × EPS × BVPS)
EPS=162.92, BVPS=2729.69
P/E Fair Value
¥3,258.40
+86.5%
EPS × 20x (sector P/E)
EPS=162.92, Sector P/E=20x
Peter Lynch (PEG)
¥162.92
-90.7%
EPS × Growth% (PEG = 1 is fair)
EPS=162.92, g=1%
EV/EBITDA
¥1,471.49
-15.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=518.14M
Dividend Discount (DDM)
¥585.81
-66.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=45.95, r=10%, g=2%
Book Value (P/B)
¥1,208.86
-30.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2729.69, ROE=6.1%, g=3%, r=10%
Reverse DCF
¥1,747.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.3% | Historical: -1%
Margin of Safety
¥1,744.34
-0.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2325.78, 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.