MANAC Chemical Partners Co.,Ltd

4360 TSE Chemicals Chemicals
TSE Standard
¥938.00
-2.19%
Delayed · cached 15 min

Fair value analysis

4360
MANAC Chemical Partners Co.,Ltd
ChemicalsChemicals
¥938.00
Close used for this calculation
¥1,263.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability11/25
Returns13/25
Balance Sheet21/25
Efficiency21/25
Growth12/25
Strong
Quality radar
66Prof.11/25Ret.13/25Eff.21/25B.Sht21/25Growth12/25

Consensus fair value

¥1,263.47
Below FV
▲ +34.7% against the close used
Model range ¥166.68 – ¥1,919.40
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¥166.68Fair value¥1,263.47Bull¥1,919.40
FairClose
52-week traded range
52W low ¥553.0052W high ¥1,150.00

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

Valuation summary

Trading below the consensus fair value

MANAC Chemical Partners Co.,Ltd closed at ¥938.00, 25.8% below the consensus fair value of ¥1,263.47 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 9.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥882.70
-5.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2.3%, r=10%, tg=3%, n=10yr
Graham Number
¥1,725.86
+84.0%
√(22.5 × EPS × BVPS)
EPS=95.97, BVPS=1379.41
P/E Fair Value
¥1,919.40
+104.6%
EPS × 20x (sector P/E)
EPS=95.97, Sector P/E=20x
Peter Lynch (PEG)
¥224.57
-76.1%
EPS × Growth% (PEG = 1 is fair)
EPS=95.97, g=2.3%
EV/EBITDA
¥1,435.58
+53.0%
(EBITDA × 11.2x − Net Debt) ÷ Shares
EBITDA=1.11B
Dividend Discount (DDM)
¥166.68
-82.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=12.48, r=10%, g=2.3%
Book Value (P/B)
¥768.53
-18.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1379.41, ROE=6.9%, g=3%, r=10%
Reverse DCF
¥938.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.6% | Historical: 2.3%
Margin of Safety
¥1,131.99
+20.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1509.32, 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.