TSUKISHIMA HOLDINGS CO.,LTD.

6332 TSE Industrials Machinery
TSE Prime
¥2,669.00
-1.15%
Delayed · cached 15 min

Fair value analysis

6332
TSUKISHIMA HOLDINGS CO.,LTD.
IndustrialsMachinery
¥2,669.00
Close used for this calculation
¥5,263.29Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
79/100
Profitability19/25
Returns17/25
Balance Sheet18/25
Efficiency25/25
Growth22/25
Strong
Quality radar
79Prof.19/25Ret.17/25Eff.25/25B.Sht18/25Growth22/25

Consensus fair value

¥5,263.29
Below FV
▲ +97.2% against the close used
Model range ¥1,993.38 – ¥8,253.80
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¥1,993.38Fair value¥5,263.29Bull¥8,253.80
FairClose
52-week traded range
52W low ¥2,402.0052W high ¥3,485.00

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

Valuation summary

Trading below the consensus fair value

TSUKISHIMA HOLDINGS CO.,LTD. closed at ¥2,669.00, 49.3% below the consensus fair value of ¥5,263.29 drawn from 9 valuation models.

Financial DNA score 79/100 — Strong. P/E of 6.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,993.38
-25.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,790.33
+79.5%
√(22.5 × EPS × BVPS)
EPS=412.69, BVPS=2471.3
P/E Fair Value
¥8,253.80
+209.2%
EPS × 20x (sector P/E)
EPS=412.69, Sector P/E=20x
Peter Lynch (PEG)
¥8,224.91
+208.2%
EPS × Growth% (PEG = 1 is fair)
EPS=412.69, g=19.9%
EV/EBITDA
¥5,400.45
+102.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=13.13B
Dividend Discount (DDM)
¥4,583.21
+71.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=84.87, r=10%, g=8%
Book Value (P/B)
¥7,228.54
+170.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2471.3, ROE=17.7%, g=6%, r=10%
Reverse DCF
¥2,669.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -8.6% | Historical: 19.9%
Margin of Safety
¥3,759.38
+40.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5012.5, 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.