HARADA INDUSTRY CO.,LTD.

6904 TSE Technology Electric Appliances
TSE Standard
¥612.00
+1.32%
Delayed · cached 15 min

Fair value analysis

6904
HARADA INDUSTRY CO.,LTD.
TechnologyElectric Appliances
¥612.00
Close used for this calculation
¥541.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
30/100
Profitability4/25
Returns11/25
Balance Sheet8/25
Efficiency7/25
Growth3/25
Weak
Quality radar
30Prof.4/25Ret.11/25Eff.7/25B.Sht8/25Growth3/25

Consensus fair value

¥541.05
Near FV
▼ -11.6% against the close used
Model range ¥18.60 – ¥1,054.20
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¥18.60Fair value¥541.05Bull¥1,054.20
FairClose
52-week traded range
52W low ¥441.0052W high ¥631.00

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

Valuation summary

Trading above the consensus fair value

HARADA INDUSTRY CO.,LTD. closed at ¥612.00, 13.1% above the consensus fair value of ¥541.05 drawn from 8 valuation models.

Financial DNA score 30/100 — Weak. P/E of 29.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥384.41
-37.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥548.13
-10.4%
√(22.5 × EPS × BVPS)
EPS=20.51, BVPS=651.06 · outside Graham range (P/E 29.8, P/B 0.9) — asset-light, treat as a rough floor
P/E Fair Value
¥410.20
-33.0%
EPS × 20x (sector P/E)
EPS=20.51, Sector P/E=20x
EV/EBITDA
¥1,054.20
+72.3%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=3.64B
Dividend Discount (DDM)
¥95.98
-84.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=7.53, r=10%, g=2%
Book Value (P/B)
¥18.60
-97.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=651.06, ROE=3.2%, g=3%, r=10%
Reverse DCF
¥612.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.5% | Historical: 0%
Margin of Safety
¥335.69
-45.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=447.58, 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.