Japan System Techniques Co.,Ltd.
TSE Prime
¥1,851.00
+0.43%
Delayed · cached 15 min
Fair value analysis
4323
Japan System Techniques Co.,Ltd.
¥1,851.00
Close used for this calculation
¥2,223.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Quality radar
Consensus fair value
¥2,223.79
Below FV▲ +20.1% against the close used
Model range ¥1,272.07 – ¥3,000.23
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¥1,272.07Fair value¥2,223.79Bull¥3,000.23
FairClose
52-week traded range
52W low ¥1,488.0052W high ¥2,654.00
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading below the consensus fair value
Japan System Techniques Co.,Ltd. closed at ¥1,851.00, 16.8% below the consensus fair value of ¥2,223.79 drawn from 9 valuation models.
Financial DNA score 64/100 — Good. P/E of 17.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
¥2,382.39
+28.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,272.07
-31.3%
√(22.5 × EPS × BVPS)
EPS=106.07, BVPS=678.02 · outside Graham range (P/E 17.5, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥2,121.40
+14.6%
EPS × 20x (sector P/E)
EPS=106.07, Sector P/E=20x
Peter Lynch (PEG)
¥1,960.17
+5.9%
EPS × Growth% (PEG = 1 is fair)
EPS=106.07, g=18.5%
EV/EBITDA
¥3,000.23
+62.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=4.12B
Dividend Discount (DDM)
¥2,428.88
+31.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=44.98, r=10%, g=8%
Book Value (P/B)
¥1,796.76
-2.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=678.02, ROE=16.6%, g=6%, r=10%
Reverse DCF
¥1,851.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.3% | Historical: 18.5%
Margin of Safety
¥1,443.97
-22.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1925.29, 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.