HARIMA CHEMICALS GROUP,INC.

4410 TSE Chemicals Chemicals
TSE Prime
¥1,064.00
-1.75%
Delayed · cached 15 min

Fair value analysis

4410
HARIMA CHEMICALS GROUP,INC.
ChemicalsChemicals
¥1,064.00
Close used for this calculation
¥2,147.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability11/25
Returns15/25
Balance Sheet11/25
Efficiency25/25
Growth16/25
Good
Quality radar
62Prof.11/25Ret.15/25Eff.25/25B.Sht11/25Growth16/25

Consensus fair value

¥2,147.96
Below FV
▲ +101.9% against the close used
Model range ¥738.68 – ¥3,236.66
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¥738.68Fair value¥2,147.96Bull¥3,236.66
FairClose
52-week traded range
52W low ¥840.0052W high ¥1,208.00

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

Valuation summary

Trading below the consensus fair value

HARIMA CHEMICALS GROUP,INC. closed at ¥1,064.00, 50.5% below the consensus fair value of ¥2,147.96 drawn from 9 valuation models.

Financial DNA score 62/100 — Good. P/E of 11.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,236.66
+204.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,915.54
+80.0%
√(22.5 × EPS × BVPS)
EPS=96.56, BVPS=1688.89
P/E Fair Value
¥1,931.20
+81.5%
EPS × 20x (sector P/E)
EPS=96.56, Sector P/E=20x
Peter Lynch (PEG)
¥738.68
-30.6%
EPS × Growth% (PEG = 1 is fair)
EPS=96.56, g=7.7%
EV/EBITDA
¥2,059.97
+93.6%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=6.29B
Dividend Discount (DDM)
¥1,925.24
+80.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=42.03, r=10%, g=7.6%
Book Value (P/B)
¥1,013.33
-4.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1688.89, ROE=6%, g=6%, r=10%
Reverse DCF
¥1,064.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1% | Historical: 7.7%
Margin of Safety
¥1,770.85
+66.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2361.13, 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.