ASIA PILE HOLDINGS CORPORATION

5288 TSE Materials Glass and Ceramics Products
TSE Prime
¥1,436.00
-1.31%
Delayed · cached 15 min

Fair value analysis

5288
ASIA PILE HOLDINGS CORPORATION
MaterialsGlass and Ceramics Products
¥1,436.00
Close used for this calculation
¥4,163.45Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
81/100
Profitability19/25
Returns21/25
Balance Sheet16/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
81Prof.19/25Ret.21/25Eff.25/25B.Sht16/25Growth25/25

Consensus fair value

¥4,163.45
Below FV
▲ +189.9% against the close used
Model range ¥2,476.62 – ¥5,979.90
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¥2,476.62Fair value¥4,163.45Bull¥5,979.90
FairClose
52-week traded range
52W low ¥1,161.0052W high ¥1,697.00

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

Valuation summary

Trading below the consensus fair value

ASIA PILE HOLDINGS CORPORATION closed at ¥1,436.00, 65.5% below the consensus fair value of ¥4,163.45 drawn from 9 valuation models.

Financial DNA score 81/100 — Exceptional. P/E of 7.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥5,194.74
+261.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,476.62
+72.5%
√(22.5 × EPS × BVPS)
EPS=199.33, BVPS=1367.62
P/E Fair Value
¥3,986.60
+177.6%
EPS × 20x (sector P/E)
EPS=199.33, Sector P/E=20x
Peter Lynch (PEG)
¥5,979.90
+316.4%
EPS × Growth% (PEG = 1 is fair)
EPS=199.33, g=30%
EV/EBITDA
¥4,778.85
+232.8%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=10.88B
Dividend Discount (DDM)
¥2,969.94
+106.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=55, r=10%, g=8%
Book Value (P/B)
¥3,248.10
+126.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1367.62, ROE=15.5%, g=6%, r=10%
Reverse DCF
¥1,436.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -7% | Historical: 50.1%
Margin of Safety
¥2,914.49
+103.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3885.99, 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.