Teikoku Tsushin Kogyo Co.,Ltd.

6763 TSE Technology Electric Appliances
TSE Prime
¥2,728.00
-0.22%
Delayed · cached 15 min

Fair value analysis

6763
Teikoku Tsushin Kogyo Co.,Ltd.
TechnologyElectric Appliances
¥2,728.00
Close used for this calculation
¥2,290.75Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
45/100
Profitability10/25
Returns5/25
Balance Sheet15/25
Efficiency15/25
Growth8/25
Average
Quality radar
45Prof.10/25Ret.5/25Eff.15/25B.Sht15/25Growth8/25

Consensus fair value

¥2,290.75
Above FV
▼ -16.0% against the close used
Model range ¥664.29 – ¥3,082.88
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¥664.29Fair value¥2,290.75Bull¥3,082.88
FairClose
52-week traded range
52W low ¥2,315.0052W high ¥3,235.00

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

Valuation summary

Trading above the consensus fair value

Teikoku Tsushin Kogyo Co.,Ltd. closed at ¥2,728.00, 19.1% above the consensus fair value of ¥2,290.75 drawn from 9 valuation models.

Financial DNA score 45/100 — Average. P/E of 20.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,553.86
-6.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,082.88
+13.0%
√(22.5 × EPS × BVPS)
EPS=136.26, BVPS=3100
P/E Fair Value
¥2,725.20
-0.1%
EPS × 20x (sector P/E)
EPS=136.26, Sector P/E=20x
Peter Lynch (PEG)
¥719.45
-73.6%
EPS × Growth% (PEG = 1 is fair)
EPS=136.26, g=5.3%
EV/EBITDA
¥2,081.08
-23.7%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.95B
Dividend Discount (DDM)
¥1,276.50
-53.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=100.12, r=10%, g=2%
Book Value (P/B)
¥664.29
-75.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3100, ROE=4.5%, g=3%, r=10%
Reverse DCF
¥2,728.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.2% | Historical: -5.3%
Margin of Safety
¥2,090.48
-23.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2787.31, 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.