KYOWA ELECTRONIC INSTRUMENTS CO.,LTD.

6853 TSE Technology Electric Appliances
TSE Standard
¥758.00
-0.39%
Delayed · cached 15 min

Fair value analysis

6853
KYOWA ELECTRONIC INSTRUMENTS CO.,LTD.
TechnologyElectric Appliances
¥758.00
Close used for this calculation
¥620.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability15/25
Returns7/25
Balance Sheet21/25
Efficiency16/25
Growth9/25
Good
Quality radar
59Prof.15/25Ret.7/25Eff.16/25B.Sht21/25Growth9/25

Consensus fair value

¥620.76
Above FV
▼ -18.1% against the close used
Model range ¥170.76 – ¥1,133.82
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¥170.76Fair value¥620.76Bull¥1,133.82
FairClose
52-week traded range
52W low ¥651.0052W high ¥949.00

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

Valuation summary

Trading above the consensus fair value

KYOWA ELECTRONIC INSTRUMENTS CO.,LTD. closed at ¥758.00, 22.1% above the consensus fair value of ¥620.76 drawn from 9 valuation models.

Financial DNA score 59/100 — Good. P/E of 19.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥170.76
-77.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥795.09
+4.9%
√(22.5 × EPS × BVPS)
EPS=39.29, BVPS=715.09
P/E Fair Value
¥785.80
+3.7%
EPS × 20x (sector P/E)
EPS=39.29, Sector P/E=20x
Peter Lynch (PEG)
¥410.19
-45.9%
EPS × Growth% (PEG = 1 is fair)
EPS=39.29, g=10.4%
EV/EBITDA
¥1,077.36
+42.1%
(EBITDA × 15.2x − Net Debt) ÷ Shares
EBITDA=1.89B
Dividend Discount (DDM)
¥1,133.82
+49.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=21, r=10%, g=8%
Book Value (P/B)
¥407.60
-46.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=715.09, ROE=5.7%, g=6%, r=10%
Reverse DCF
¥758.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 6.7% | Historical: 10.4%
Margin of Safety
¥437.91
-42.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=583.88, 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.