KOHOKU KOGYO CO.,LTD.

6524 TSE Technology Electric Appliances
TSE Standard
¥4,860.00
-3.95%
Delayed · cached 15 min

Fair value analysis

6524
KOHOKU KOGYO CO.,LTD.
TechnologyElectric Appliances
¥4,860.00
Close used for this calculation
¥1,741.83Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
48/100
Profitability15/25
Returns6/25
Balance Sheet23/25
Efficiency4/25
Growth1/25
Average
Quality radar
48Prof.15/25Ret.6/25Eff.4/25B.Sht23/25Growth1/25

Consensus fair value

¥1,741.83
Above FV
▼ -64.2% against the close used
Model range ¥114.73 – ¥2,294.60
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¥114.73Fair value¥1,741.83Bull¥2,294.60
FairClose
52-week traded range
52W low ¥2,848.0052W high ¥7,010.00

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

Valuation summary

Trading above the consensus fair value

KOHOKU KOGYO CO.,LTD. closed at ¥4,860.00, 179.0% above the consensus fair value of ¥1,741.83 drawn from 8 valuation models.

Financial DNA score 48/100 — Average. P/E of 42.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,230.02
-74.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1%, r=10%, tg=3%, n=10yr
Graham Number
¥1,528.48
-68.5%
√(22.5 × EPS × BVPS)
EPS=114.73, BVPS=905.03 · outside Graham range (P/E 42.4, P/B 5.4) — asset-light, treat as a rough floor
P/E Fair Value
¥2,294.60
-52.8%
EPS × 20x (sector P/E)
EPS=114.73, Sector P/E=20x
Peter Lynch (PEG)
¥114.73
-97.6%
EPS × Growth% (PEG = 1 is fair)
EPS=114.73, g=1%
EV/EBITDA
¥2,253.51
-53.6%
(EBITDA × 10.5x − Net Debt) ÷ Shares
EBITDA=5.6B
Book Value (P/B)
¥1,267.04
-73.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=905.03, ROE=12.8%, g=3%, r=10%
Reverse DCF
¥4,860.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.3% | Historical: 1%
Margin of Safety
¥1,263.28
-74.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1684.37, 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.