KIMURA CHEMICAL PLANTS CO.,LTD.

6378 TSE Industrials Machinery
TSE Standard
¥1,138.00
-2.32%
Delayed · cached 15 min

Fair value analysis

6378
KIMURA CHEMICAL PLANTS CO.,LTD.
IndustrialsMachinery
¥1,138.00
Close used for this calculation
¥1,514.35Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability11/25
Returns16/25
Balance Sheet18/25
Efficiency25/25
Growth14/25
Strong
Quality radar
70Prof.11/25Ret.16/25Eff.25/25B.Sht18/25Growth14/25

Consensus fair value

¥1,514.35
Below FV
▲ +33.1% against the close used
Model range ¥404.00 – ¥2,302.00
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¥404.00Fair value¥1,514.35Bull¥2,302.00
FairClose
52-week traded range
52W low ¥968.0052W high ¥1,861.00

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

Valuation summary

Trading below the consensus fair value

KIMURA CHEMICAL PLANTS CO.,LTD. closed at ¥1,138.00, 24.9% below the consensus fair value of ¥1,514.35 drawn from 9 valuation models.

Financial DNA score 70/100 — Strong. P/E of 9.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,129.75
-0.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.5%, r=10%, tg=3%, n=10yr
Graham Number
¥1,667.43
+46.5%
√(22.5 × EPS × BVPS)
EPS=115.1, BVPS=1073.58
P/E Fair Value
¥2,302.00
+102.3%
EPS × 20x (sector P/E)
EPS=115.1, Sector P/E=20x
Peter Lynch (PEG)
¥404.00
-64.5%
EPS × Growth% (PEG = 1 is fair)
EPS=115.1, g=3.5%
EV/EBITDA
¥1,933.78
+69.9%
(EBITDA × 11.8x − Net Debt) ÷ Shares
EBITDA=3.34B
Dividend Discount (DDM)
¥653.40
-42.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=40.97, r=10%, g=3.5%
Book Value (P/B)
¥1,305.17
+14.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1073.58, ROE=11.4%, g=3.5%, r=10%
Reverse DCF
¥1,138.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.5% | Historical: 3.5%
Margin of Safety
¥1,274.80
+12.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1699.73, 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.