NITTO KOGYO CORPORATION

6651 TSE Technology Electric Appliances
TSE Prime
¥4,345.00
-0.23%
Delayed · cached 15 min

Fair value analysis

6651
NITTO KOGYO CORPORATION
TechnologyElectric Appliances
¥4,345.00
Close used for this calculation
¥6,241.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability15/25
Returns11/25
Balance Sheet18/25
Efficiency20/25
Growth19/25
Good
Quality radar
64Prof.15/25Ret.11/25Eff.20/25B.Sht18/25Growth19/25

Consensus fair value

¥6,241.09
Below FV
▲ +43.6% against the close used
Model range ¥2,940.23 – ¥9,515.31
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¥2,940.23Fair value¥6,241.09Bull¥9,515.31
FairClose
52-week traded range
52W low ¥3,445.0052W high ¥5,020.00

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

Valuation summary

Trading below the consensus fair value

NITTO KOGYO CORPORATION closed at ¥4,345.00, 30.4% below the consensus fair value of ¥6,241.09 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 14.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,013.66
+38.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,719.11
+8.6%
√(22.5 × EPS × BVPS)
EPS=302.97, BVPS=3266.92
P/E Fair Value
¥6,059.40
+39.5%
EPS × 20x (sector P/E)
EPS=302.97, Sector P/E=20x
Peter Lynch (PEG)
¥4,496.07
+3.5%
EPS × Growth% (PEG = 1 is fair)
EPS=302.97, g=14.8%
EV/EBITDA
¥9,515.31
+119.0%
(EBITDA × 17.4x − Net Debt) ÷ Shares
EBITDA=21.87B
Dividend Discount (DDM)
¥8,212.05
+89.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=152.08, r=10%, g=8%
Book Value (P/B)
¥2,940.23
-32.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3266.92, ROE=9.6%, g=6%, r=10%
Reverse DCF
¥4,345.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.7% | Historical: 14.8%
Margin of Safety
¥4,198.04
-3.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5597.39, 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.