YAMAICHI ELECTRONICS CO.,LTD.

6941 TSE Technology Electric Appliances
TSE Prime
¥7,630.00
-0.78%
Delayed · cached 15 min

Fair value analysis

6941
YAMAICHI ELECTRONICS CO.,LTD.
TechnologyElectric Appliances
¥7,630.00
Close used for this calculation
¥8,149.64Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
74/100
Profitability17/25
Returns18/25
Balance Sheet21/25
Efficiency18/25
Growth8/25
Strong
Quality radar
74Prof.17/25Ret.18/25Eff.18/25B.Sht21/25Growth8/25

Consensus fair value

¥8,149.64
Near FV
▲ +6.8% against the close used
Model range ¥3,736.18 – ¥10,945.90
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¥3,736.18Fair value¥8,149.64Bull¥10,945.90
FairClose
52-week traded range
52W low ¥3,390.0052W high ¥11,240.00

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

Valuation summary

Trading close to the consensus fair value

YAMAICHI ELECTRONICS CO.,LTD. closed at ¥7,630.00, 6.4% below the consensus fair value of ¥8,149.64 drawn from 9 valuation models.

Financial DNA score 74/100 — Strong. P/E of 15.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥7,413.98
-2.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.6%, r=10%, tg=3%, n=10yr
Graham Number
¥5,281.11
-30.8%
√(22.5 × EPS × BVPS)
EPS=492.25, BVPS=2518.15 · outside Graham range (P/E 15.5, P/B 3) — asset-light, treat as a rough floor
P/E Fair Value
¥9,845.00
+29.0%
EPS × 20x (sector P/E)
EPS=492.25, Sector P/E=20x
Peter Lynch (PEG)
¥3,736.18
-51.0%
EPS × Growth% (PEG = 1 is fair)
EPS=492.25, g=7.6%
EV/EBITDA
¥10,945.90
+43.5%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=14.83B
Dividend Discount (DDM)
¥6,608.17
-13.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=148.02, r=10%, g=7.6%
Book Value (P/B)
¥9,506.02
+24.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2518.15, ROE=21.1%, g=6%, r=10%
Reverse DCF
¥7,630.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.7% | Historical: 7.6%
Margin of Safety
¥5,635.02
-26.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7513.36, 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.