ITO YOGYO CO.,LTD.

5287 TSE Materials Glass and Ceramics Products
TSE Standard
¥920.00
-5.64%
Delayed · cached 15 min

Fair value analysis

5287
ITO YOGYO CO.,LTD.
MaterialsGlass and Ceramics Products
¥920.00
Close used for this calculation
¥1,504.80Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability11/25
Returns13/25
Balance Sheet21/25
Efficiency23/25
Growth12/25
Strong
Quality radar
68Prof.11/25Ret.13/25Eff.23/25B.Sht21/25Growth12/25

Consensus fair value

¥1,504.80
Below FV
▲ +63.6% against the close used
Model range ¥108.80 – ¥2,176.00
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¥108.80Fair value¥1,504.80Bull¥2,176.00
FairClose
52-week traded range
52W low ¥790.0052W high ¥1,698.00

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

Valuation summary

Trading below the consensus fair value

ITO YOGYO CO.,LTD. closed at ¥920.00, 38.9% below the consensus fair value of ¥1,504.80 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 8.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,362.33
+48.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥1,819.89
+97.8%
√(22.5 × EPS × BVPS)
EPS=108.8, BVPS=1352.94
P/E Fair Value
¥2,176.00
+136.5%
EPS × 20x (sector P/E)
EPS=108.8, Sector P/E=20x
Peter Lynch (PEG)
¥108.80
-88.2%
EPS × Growth% (PEG = 1 is fair)
EPS=108.8, g=1%
EV/EBITDA
¥1,415.07
+53.8%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=424.07M
Dividend Discount (DDM)
¥280.35
-69.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=21.99, r=10%, g=2%
Book Value (P/B)
¥1,024.37
+11.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1352.94, ROE=8.3%, g=3%, r=10%
Reverse DCF
¥920.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.7% | Historical: 1%
Margin of Safety
¥1,339.56
+45.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1786.07, 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.