Sanoyas Holdings Corporation

7022 TSE Industrials Machinery
TSE Standard
¥348.00
-1.69%
Delayed · cached 15 min

Fair value analysis

7022
Sanoyas Holdings Corporation
IndustrialsMachinery
¥348.00
Close used for this calculation
¥966.81Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability19/25
Returns18/25
Balance Sheet9/25
Efficiency23/25
Growth23/25
Strong
Quality radar
69Prof.19/25Ret.18/25Eff.23/25B.Sht9/25Growth23/25

Consensus fair value

¥966.81
Below FV
▲ +177.8% against the close used
Model range ¥405.91 – ¥1,326.92
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¥405.91Fair value¥966.81Bull¥1,326.92
FairClose
52-week traded range
52W low ¥235.0052W high ¥531.00

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

Valuation summary

Trading below the consensus fair value

Sanoyas Holdings Corporation closed at ¥348.00, 64.0% below the consensus fair value of ¥966.81 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 8.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,326.92
+281.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥596.67
+71.5%
√(22.5 × EPS × BVPS)
EPS=42.74, BVPS=370.21
P/E Fair Value
¥854.80
+145.6%
EPS × 20x (sector P/E)
EPS=42.74, Sector P/E=20x
Peter Lynch (PEG)
¥1,282.20
+268.4%
EPS × Growth% (PEG = 1 is fair)
EPS=42.74, g=30%
EV/EBITDA
¥1,044.99
+200.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.4B
Dividend Discount (DDM)
¥405.91
+16.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=7.52, r=10%, g=8%
Book Value (P/B)
¥610.85
+75.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=370.21, ROE=12.6%, g=6%, r=10%
Reverse DCF
¥348.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.2% | Historical: 34.7%
Margin of Safety
¥694.60
+99.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=926.13, 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.