KK DI-NIKKO ENGINEERING

6635 TSE Technology Electric Appliances
TSE Standard
¥669.00
+1.98%
Delayed · cached 15 min

Fair value analysis

6635
KK DI-NIKKO ENGINEERING
TechnologyElectric Appliances
¥669.00
Close used for this calculation
¥578.47Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
31/100
Profitability4/25
Returns12/25
Balance Sheet6/25
Efficiency9/25
Growth3/25
Weak
Quality radar
31Prof.4/25Ret.12/25Eff.9/25B.Sht6/25Growth3/25

Consensus fair value

¥578.47
Near FV
▼ -13.5% against the close used
Model range ¥203.86 – ¥860.05
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¥203.86Fair value¥578.47Bull¥860.05
FairClose
52-week traded range
52W low ¥486.0052W high ¥1,012.00

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

Valuation summary

Trading above the consensus fair value

KK DI-NIKKO ENGINEERING closed at ¥669.00, 15.6% above the consensus fair value of ¥578.47 drawn from 8 valuation models.

Financial DNA score 31/100 — Weak. P/E of 21.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥589.45
-11.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥860.05
+28.6%
√(22.5 × EPS × BVPS)
EPS=31.45, BVPS=1045.31
P/E Fair Value
¥629.00
-6.0%
EPS × 20x (sector P/E)
EPS=31.45, Sector P/E=20x
EV/EBITDA
¥656.88
-1.8%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.25B
Dividend Discount (DDM)
¥203.86
-69.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=15.99, r=10%, g=2%
Book Value (P/B)
¥313.59
-53.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1045.31, ROE=3%, g=3%, r=10%
Reverse DCF
¥669.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8% | Historical: 0%
Margin of Safety
¥519.63
-22.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=692.83, 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.