S.T.CORPORATION

4951 TSE Chemicals Chemicals
TSE Prime
¥1,516.00
+0.86%
Delayed · cached 15 min

Fair value analysis

4951
S.T.CORPORATION
ChemicalsChemicals
¥1,516.00
Close used for this calculation
¥1,544.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability11/25
Returns8/25
Balance Sheet21/25
Efficiency16/25
Growth8/25
Good
Quality radar
56Prof.11/25Ret.8/25Eff.16/25B.Sht21/25Growth8/25

Consensus fair value

¥1,544.12
Near FV
▲ +1.9% against the close used
Model range ¥762.19 – ¥2,507.45
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¥762.19Fair value¥1,544.12Bull¥2,507.45
FairClose
52-week traded range
52W low ¥1,432.0052W high ¥1,630.00

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

Valuation summary

Trading close to the consensus fair value

S.T.CORPORATION closed at ¥1,516.00, 1.8% below the consensus fair value of ¥1,544.12 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 19.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,192.59
-21.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,675.68
+10.5%
√(22.5 × EPS × BVPS)
EPS=77.38, BVPS=1612.77
P/E Fair Value
¥1,547.60
+2.1%
EPS × 20x (sector P/E)
EPS=77.38, Sector P/E=20x
Peter Lynch (PEG)
¥762.19
-49.7%
EPS × Growth% (PEG = 1 is fair)
EPS=77.38, g=9.9%
EV/EBITDA
¥2,507.45
+65.4%
(EBITDA × 14.9x − Net Debt) ÷ Shares
EBITDA=3.53B
Dividend Discount (DDM)
¥2,374.06
+56.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=43.96, r=10%, g=8%
Book Value (P/B)
¥790.26
-47.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1612.77, ROE=4.9%, g=6%, r=10%
Reverse DCF
¥1,516.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.9% | Historical: 9.9%
Margin of Safety
¥1,103.97
-27.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1471.96, 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.