AISAN INDUSTRY CO.,LTD.

7283 TSE Automobiles Transportation Equipment
TSE Prime
¥2,117.00
-0.94%
Delayed · cached 15 min

Fair value analysis

7283
AISAN INDUSTRY CO.,LTD.
AutomobilesTransportation Equipment
¥2,117.00
Close used for this calculation
¥4,094.76Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability15/25
Returns15/25
Balance Sheet12/25
Efficiency25/25
Growth22/25
Strong
Quality radar
67Prof.15/25Ret.15/25Eff.25/25B.Sht12/25Growth22/25

Consensus fair value

¥4,094.76
Below FV
▲ +93.4% against the close used
Model range ¥2,117.00 – ¥9,007.93
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¥2,117.00Fair value¥4,094.76Bull¥9,007.93
FairClose
52-week traded range
52W low ¥1,702.0052W high ¥2,432.00

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

Valuation summary

Trading below the consensus fair value

AISAN INDUSTRY CO.,LTD. closed at ¥2,117.00, 48.3% below the consensus fair value of ¥4,094.76 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 9.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,517.84
+113.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥3,571.40
+68.7%
√(22.5 × EPS × BVPS)
EPS=227.61, BVPS=2490.59
P/E Fair Value
¥4,552.20
+115.0%
EPS × 20x (sector P/E)
EPS=227.61, Sector P/E=20x
Peter Lynch (PEG)
¥4,010.49
+89.4%
EPS × Growth% (PEG = 1 is fair)
EPS=227.61, g=17.6%
EV/EBITDA
¥9,007.93
+325.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=31.79B
Dividend Discount (DDM)
¥4,321.22
+104.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=80.02, r=10%, g=8%
Book Value (P/B)
¥2,117.00
+0.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2490.59, ROE=9.4%, g=6%, r=10%
Reverse DCF
¥2,117.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.3% | Historical: 17.6%
Margin of Safety
¥3,160.36
+49.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4213.81, 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.