Japan Business Systems,Inc.

5036 TSE Technology Information & Communication
TSE Prime
¥1,506.00
+1.28%
Delayed · cached 15 min

Fair value analysis

5036
Japan Business Systems,Inc.
TechnologyInformation & Communication
¥1,506.00
Close used for this calculation
¥2,473.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability17/25
Returns19/25
Balance Sheet8/25
Efficiency23/25
Growth23/25
Strong
Quality radar
67Prof.17/25Ret.19/25Eff.23/25B.Sht8/25Growth23/25

Consensus fair value

¥2,473.13
Below FV
▲ +64.2% against the close used
Model range ¥1,288.50 – ¥3,704.10
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¥1,288.50Fair value¥2,473.13Bull¥3,704.10
FairClose
52-week traded range
52W low ¥1,371.0052W high ¥1,890.00

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

Valuation summary

Trading below the consensus fair value

Japan Business Systems,Inc. closed at ¥1,506.00, 39.1% below the consensus fair value of ¥2,473.13 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 12.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,450.76
+62.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,288.50
-14.4%
√(22.5 × EPS × BVPS)
EPS=123.47, BVPS=597.62 · outside Graham range (P/E 12.2, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
¥2,469.40
+64.0%
EPS × 20x (sector P/E)
EPS=123.47, Sector P/E=20x
Peter Lynch (PEG)
¥3,704.10
+146.0%
EPS × Growth% (PEG = 1 is fair)
EPS=123.47, g=30%
EV/EBITDA
¥2,985.15
+98.2%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=8.75B
Dividend Discount (DDM)
¥2,163.22
+43.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.06, r=10%, g=8%
Book Value (P/B)
¥2,480.12
+64.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=597.62, ROE=22.6%, g=6%, r=10%
Reverse DCF
¥1,506.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.4% | Historical: 37.8%
Margin of Safety
¥1,552.17
+3.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2069.55, 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.