TOKYO OHKA KOGYO CO.,LTD.

4186 TSE Chemicals Chemicals
TSE Prime
¥8,054.00
-3.15%
Delayed · cached 15 min

Fair value analysis

4186
TOKYO OHKA KOGYO CO.,LTD.
ChemicalsChemicals
¥8,054.00
Close used for this calculation
¥4,458.33Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
60/100
Profitability19/25
Returns10/25
Balance Sheet21/25
Efficiency10/25
Growth9/25
Good
Quality radar
60Prof.19/25Ret.10/25Eff.10/25B.Sht21/25Growth9/25

Consensus fair value

¥4,458.33
Above FV
▼ -44.6% against the close used
Model range ¥1,728.93 – ¥8,224.36
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¥1,728.93Fair value¥4,458.33Bull¥8,224.36
FairClose
52-week traded range
52W low ¥4,755.0052W high ¥11,620.00

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

Valuation summary

Trading above the consensus fair value

TOKYO OHKA KOGYO CO.,LTD. closed at ¥8,054.00, 80.7% above the consensus fair value of ¥4,458.33 drawn from 8 valuation models.

Financial DNA score 60/100 — Good. P/E of 28.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,728.93
-78.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,449.57
-57.2%
√(22.5 × EPS × BVPS)
EPS=278.42, BVPS=1899.53 · outside Graham range (P/E 28.9, P/B 4.2) — asset-light, treat as a rough floor
P/E Fair Value
¥5,568.40
-30.9%
EPS × 20x (sector P/E)
EPS=278.42, Sector P/E=20x
Peter Lynch (PEG)
¥4,755.41
-41.0%
EPS × Growth% (PEG = 1 is fair)
EPS=278.42, g=17.1%
EV/EBITDA
¥8,224.36
+2.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=56.19B
Book Value (P/B)
¥4,558.87
-43.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1899.53, ROE=15.6%, g=6%, r=10%
Reverse DCF
¥8,054.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.1% | Historical: 17.1%
Margin of Safety
¥2,686.73
-66.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3582.3, 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.