KYOWA LEATHER CLOTH CO.,LTD.

3553 TSE Chemicals Chemicals
TSE Standard
¥915.00
-0.54%
Delayed · cached 15 min

Fair value analysis

3553
KYOWA LEATHER CLOTH CO.,LTD.
ChemicalsChemicals
¥915.00
Close used for this calculation
¥722.39Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
42/100
Profitability14/25
Returns9/25
Balance Sheet8/25
Efficiency11/25
Growth17/25
Average
Quality radar
42Prof.14/25Ret.9/25Eff.11/25B.Sht8/25Growth17/25

Consensus fair value

¥722.39
Above FV
▼ -21.1% against the close used
Model range ¥274.50 – ¥1,482.89
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¥274.50Fair value¥722.39Bull¥1,482.89
FairClose
52-week traded range
52W low ¥834.0052W high ¥1,208.00

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

Valuation summary

Trading above the consensus fair value

KYOWA LEATHER CLOTH CO.,LTD. closed at ¥915.00, 26.7% above the consensus fair value of ¥722.39 drawn from 9 valuation models.

Financial DNA score 42/100 — Average. P/E of 33.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥515.61
-43.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥971.56
+6.2%
√(22.5 × EPS × BVPS)
EPS=27.51, BVPS=1525
P/E Fair Value
¥550.20
-39.9%
EPS × 20x (sector P/E)
EPS=27.51, Sector P/E=20x
Peter Lynch (PEG)
¥578.54
-36.8%
EPS × Growth% (PEG = 1 is fair)
EPS=27.51, g=21%
EV/EBITDA
¥1,482.89
+62.1%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.63B
Dividend Discount (DDM)
¥662.64
-27.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=51.97, r=10%, g=2%
Book Value (P/B)
¥274.50
-70.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1525, ROE=1.8%, g=3%, r=10%
Reverse DCF
¥915.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14% | Historical: -21%
Margin of Safety
¥509.34
-44.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=679.12, 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.