ISHII HYOKI CO.,LTD.

6336 TSE Industrials Machinery
TSE Standard
¥1,560.00
-18.45%
Delayed · cached 15 min

Fair value analysis

6336
ISHII HYOKI CO.,LTD.
IndustrialsMachinery
¥1,560.00
Close used for this calculation
¥1,811.35Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability12/25
Returns11/25
Balance Sheet18/25
Efficiency18/25
Growth14/25
Good
Quality radar
59Prof.12/25Ret.11/25Eff.18/25B.Sht18/25Growth14/25

Consensus fair value

¥1,811.35
Below FV
▲ +16.1% against the close used
Model range ¥356.03 – ¥2,212.40
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¥356.03Fair value¥1,811.35Bull¥2,212.40
FairClose
52-week traded range
52W low ¥649.0052W high ¥2,088.00

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

Valuation summary

Trading below the consensus fair value

ISHII HYOKI CO.,LTD. closed at ¥1,560.00, 13.9% below the consensus fair value of ¥1,811.35 drawn from 9 valuation models.

Financial DNA score 59/100 — Good. P/E of 14.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,926.54
+23.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,821.70
+16.8%
√(22.5 × EPS × BVPS)
EPS=110.62, BVPS=1333.33
P/E Fair Value
¥2,212.40
+41.8%
EPS × 20x (sector P/E)
EPS=110.62, Sector P/E=20x
Peter Lynch (PEG)
¥1,338.50
-14.2%
EPS × Growth% (PEG = 1 is fair)
EPS=110.62, g=12.1%
EV/EBITDA
¥2,059.27
+32.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.73B
Dividend Discount (DDM)
¥356.03
-77.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=27.92, r=10%, g=2%
Book Value (P/B)
¥1,093.33
-29.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1333.33, ROE=8.7%, g=3%, r=10%
Reverse DCF
¥1,560.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.4% | Historical: -12.1%
Margin of Safety
¥1,490.16
-4.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1986.88, 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.