KOIKE SANSO KOGYO CO.,LTD.

6137 TSE Industrials Machinery
TSE Standard
¥1,480.00
-0.80%
Delayed · cached 15 min

Fair value analysis

6137
KOIKE SANSO KOGYO CO.,LTD.
IndustrialsMachinery
¥1,480.00
Close used for this calculation
¥3,068.67Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
75/100
Profitability19/25
Returns15/25
Balance Sheet16/25
Efficiency25/25
Growth25/25
Strong
Quality radar
75Prof.19/25Ret.15/25Eff.25/25B.Sht16/25Growth25/25

Consensus fair value

¥3,068.67
Below FV
▲ +107.3% against the close used
Model range ¥960.90 – ¥5,563.90
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¥960.90Fair value¥3,068.67Bull¥5,563.90
FairClose
52-week traded range
52W low ¥1,329.0052W high ¥2,347.00

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

Valuation summary

Trading below the consensus fair value

KOIKE SANSO KOGYO CO.,LTD. closed at ¥1,480.00, 51.8% below the consensus fair value of ¥3,068.67 drawn from 9 valuation models.

Financial DNA score 75/100 — Strong. P/E of 9.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,803.47
+21.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,855.35
+92.9%
√(22.5 × EPS × BVPS)
EPS=164.04, BVPS=2208.96
P/E Fair Value
¥3,280.80
+121.7%
EPS × 20x (sector P/E)
EPS=164.04, Sector P/E=20x
Peter Lynch (PEG)
¥4,921.20
+232.5%
EPS × Growth% (PEG = 1 is fair)
EPS=164.04, g=30%
EV/EBITDA
¥5,563.90
+275.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=6.83B
Dividend Discount (DDM)
¥2,701.30
+82.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=50.02, r=10%, g=8%
Book Value (P/B)
¥960.90
-35.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2208.96, ROE=7.7%, g=6%, r=10%
Reverse DCF
¥1,480.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.8% | Historical: 36.6%
Margin of Safety
¥1,984.91
+34.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2646.54, 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.