Sekisui Jushi Corporation

4212 TSE Chemicals Chemicals
TSE Prime
¥2,871.00
+0.14%
Delayed · cached 15 min

Fair value analysis

4212
Sekisui Jushi Corporation
ChemicalsChemicals
¥2,871.00
Close used for this calculation
¥2,303.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability14/25
Returns5/25
Balance Sheet21/25
Efficiency9/25
Growth12/25
Average
Quality radar
49Prof.14/25Ret.5/25Eff.9/25B.Sht21/25Growth12/25

Consensus fair value

¥2,303.11
Above FV
▼ -19.8% against the close used
Model range ¥518.57 – ¥3,112.94
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¥518.57Fair value¥2,303.11Bull¥3,112.94
FairClose
52-week traded range
52W low ¥2,016.0052W high ¥2,978.00

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

Valuation summary

Trading above the consensus fair value

Sekisui Jushi Corporation closed at ¥2,871.00, 24.7% above the consensus fair value of ¥2,303.11 drawn from 9 valuation models.

Financial DNA score 49/100 — Average. P/E of 22.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,292.25
-20.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,112.94
+8.4%
√(22.5 × EPS × BVPS)
EPS=130.51, BVPS=3300
P/E Fair Value
¥2,610.20
-9.1%
EPS × 20x (sector P/E)
EPS=130.51, Sector P/E=20x
Peter Lynch (PEG)
¥1,974.62
-31.2%
EPS × Growth% (PEG = 1 is fair)
EPS=130.51, g=15.1%
EV/EBITDA
¥2,240.04
-22.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=8.23B
Dividend Discount (DDM)
¥918.79
-68.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=72.06, r=10%, g=2%
Book Value (P/B)
¥518.57
-81.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3300, ROE=4.1%, g=3%, r=10%
Reverse DCF
¥2,871.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.4% | Historical: -15.1%
Margin of Safety
¥2,003.85
-30.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2671.8, 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.