Yokota Manufacturing Co., Ltd.

6248 TSE Industrials Machinery
TSE Standard
¥1,739.00
-0.46%
Delayed · cached 15 min

Fair value analysis

6248
Yokota Manufacturing Co., Ltd.
IndustrialsMachinery
¥1,739.00
Close used for this calculation
¥3,558.63Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
85/100
Profitability21/25
Returns16/25
Balance Sheet23/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
85Prof.21/25Ret.16/25Eff.25/25B.Sht23/25Growth25/25

Consensus fair value

¥3,558.63
Below FV
▲ +104.6% against the close used
Model range ¥2,194.85 – ¥5,245.95
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¥2,194.85Fair value¥3,558.63Bull¥5,245.95
FairClose
52-week traded range
52W low ¥1,585.0052W high ¥2,057.00

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

Valuation summary

Trading below the consensus fair value

Yokota Manufacturing Co., Ltd. closed at ¥1,739.00, 51.1% below the consensus fair value of ¥3,558.63 drawn from 9 valuation models.

Financial DNA score 85/100 — Exceptional. P/E of 9.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,338.27
+92.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,633.45
+51.4%
√(22.5 × EPS × BVPS)
EPS=182.56, BVPS=1688.35
P/E Fair Value
¥3,651.20
+110.0%
EPS × 20x (sector P/E)
EPS=182.56, Sector P/E=20x
Peter Lynch (PEG)
¥3,658.50
+110.4%
EPS × Growth% (PEG = 1 is fair)
EPS=182.56, g=20%
EV/EBITDA
¥5,245.95
+201.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=540.65M
Dividend Discount (DDM)
¥3,239.76
+86.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60, r=10%, g=8%
Book Value (P/B)
¥2,194.85
+26.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1688.35, ROE=11.2%, g=6%, r=10%
Reverse DCF
¥1,739.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: 20%
Margin of Safety
¥2,405.73
+38.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3207.64, 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.