MARUWA CO.,LTD.

5344 TSE Materials Glass and Ceramics Products
TSE Prime
¥54,460.00
-2.40%
Delayed · cached 15 min

Fair value analysis

5344
MARUWA CO.,LTD.
MaterialsGlass and Ceramics Products
¥54,460.00
Close used for this calculation
¥26,554.97Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability19/25
Returns7/25
Balance Sheet15/25
Efficiency4/25
Growth3/25
Average
Quality radar
45Prof.19/25Ret.7/25Eff.4/25B.Sht15/25Growth3/25

Consensus fair value

¥26,554.97
Above FV
▼ -51.2% against the close used
Model range ¥11,776.24 – ¥34,390.86
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¥11,776.24Fair value¥26,554.97Bull¥34,390.86
FairClose
52-week traded range
52W low ¥37,160.0052W high ¥79,210.00

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

Valuation summary

Trading above the consensus fair value

MARUWA CO.,LTD. closed at ¥54,460.00, 105.1% above the consensus fair value of ¥26,554.97 drawn from 8 valuation models.

Financial DNA score 45/100 — Average. P/E of 37.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥27,589.57
-49.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥19,888.68
-63.5%
√(22.5 × EPS × BVPS)
EPS=1472.03, BVPS=11942.98 · outside Graham range (P/E 37, P/B 4.6) — asset-light, treat as a rough floor
P/E Fair Value
¥29,440.60
-45.9%
EPS × 20x (sector P/E)
EPS=1472.03, Sector P/E=20x
Peter Lynch (PEG)
¥11,776.24
-78.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1472.03, g=8%
EV/EBITDA
¥34,390.86
-36.9%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=30.31B
Book Value (P/B)
¥21,497.37
-60.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=11942.98, ROE=13.2%, g=6%, r=10%
Reverse DCF
¥54,460.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 15.4% | Historical: 8%
Margin of Safety
¥19,229.71
-64.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=25639.62, 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.