TOMOE ENGINEERING CO.,LTD.(TOMOE KOGYO CO.,LTD.)

6309 TSE Industrials Machinery
TSE Prime
¥2,002.00
-0.55%
Delayed · cached 15 min

Fair value analysis

6309
TOMOE ENGINEERING CO.,LTD.(TOMOE KOGYO CO.,LTD.)
Industrials›Machinery
¥2,002.00
Close used for this calculation
¥2,722.44Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
57/100
Profitability17/25
Returns7/25
Balance Sheet13/25
Efficiency20/25
Growth22/25
Good
Quality radar
57Prof.17/25Ret.7/25Eff.20/25B.Sht13/25Growth22/25

Consensus fair value

¥2,722.44
Below FV
▲ +36.0% against the close used
Model range ¥1,215.50 – ¥5,881.08
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¥1,215.50Fair value¥2,722.44Bull¥5,881.08
FairClose
52-week traded range
52W low ¥1,586.0052W high ¥2,233.00

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

Valuation summary

Trading below the consensus fair value

TOMOE ENGINEERING CO.,LTD.(TOMOE KOGYO CO.,LTD.) closed at ¥2,002.00, 26.5% below the consensus fair value of ¥2,722.44 drawn from 9 valuation models.

Financial DNA score 57/100 — Good. P/E of 15.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,553.77
+27.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,034.61
+1.6%
√(22.5 × EPS × BVPS)
EPS=128.66, BVPS=1430
P/E Fair Value
¥2,573.20
+28.5%
EPS × 20x (sector P/E)
EPS=128.66, Sector P/E=20x
Peter Lynch (PEG)
¥2,092.01
+4.5%
EPS × Growth% (PEG = 1 is fair)
EPS=128.66, g=16.3%
EV/EBITDA
¥3,440.69
+71.9%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=5.73B
Dividend Discount (DDM)
¥5,881.08
+193.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=108.91, r=10%, g=8%
Book Value (P/B)
¥1,215.50
-39.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1430, ROE=9.4%, g=6%, r=10%
Reverse DCF
¥2,002.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.8% | Historical: 16.3%
Margin of Safety
¥1,790.40
-10.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2387.19, 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.