SHUEI YOBIKO Co.,Ltd.

4678 TSE Industrials Services
TSE Standard
¥329.00
-0.30%
Delayed · cached 15 min

Fair value analysis

4678
SHUEI YOBIKO Co.,Ltd.
IndustrialsServices
¥329.00
Close used for this calculation
¥265.20Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
32/100
Profitability9/25
Returns10/25
Balance Sheet6/25
Efficiency7/25
Growth6/25
Weak
Quality radar
32Prof.9/25Ret.10/25Eff.7/25B.Sht6/25Growth6/25

Consensus fair value

¥265.20
Above FV
▼ -19.4% against the close used
Model range ¥6.45 – ¥913.63
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¥6.45Fair value¥265.20Bull¥913.63
FairClose
52-week traded range
52W low ¥280.0052W high ¥349.00

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

Valuation summary

Trading above the consensus fair value

SHUEI YOBIKO Co.,Ltd. closed at ¥329.00, 24.1% above the consensus fair value of ¥265.20 drawn from 9 valuation models.

Financial DNA score 32/100 — Weak. P/E of 51.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥80.76
-75.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥322.17
-2.1%
√(22.5 × EPS × BVPS)
EPS=6.45, BVPS=715.22 · outside Graham range (P/E 51, P/B 0.5) — asset-light, treat as a rough floor
P/E Fair Value
¥129.00
-60.8%
EPS × 20x (sector P/E)
EPS=6.45, Sector P/E=20x
Peter Lynch (PEG)
¥6.45
-98.0%
EPS × Growth% (PEG = 1 is fair)
EPS=6.45, g=1%
EV/EBITDA
¥913.63
+177.7%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=666.16M
Dividend Discount (DDM)
¥127.52
-61.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=10, r=10%, g=2%
Book Value (P/B)
¥71.52
-78.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=715.22, ROE=1%, g=3%, r=10%
Reverse DCF
¥329.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 19.8% | Historical: 1%
Margin of Safety
¥132.98
-59.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=177.31, 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.