HYOJITO Co.,Ltd.

7368 TSE Industrials Services
TSE Standard
¥1,678.00
-1.00%
Delayed · cached 15 min

Fair value analysis

7368
HYOJITO Co.,Ltd.
IndustrialsServices
¥1,678.00
Close used for this calculation
¥3,455.53Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
73/100
Profitability17/25
Returns15/25
Balance Sheet16/25
Efficiency25/25
Growth22/25
Strong
Quality radar
73Prof.17/25Ret.15/25Eff.25/25B.Sht16/25Growth22/25

Consensus fair value

¥3,455.53
Below FV
▲ +105.9% against the close used
Model range ¥1,533.66 – ¥5,948.72
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¥1,533.66Fair value¥3,455.53Bull¥5,948.72
FairClose
52-week traded range
52W low ¥1,604.0052W high ¥1,766.00

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

Valuation summary

Trading below the consensus fair value

HYOJITO Co.,Ltd. closed at ¥1,678.00, 51.4% below the consensus fair value of ¥3,455.53 drawn from 9 valuation models.

Financial DNA score 73/100 — Strong. P/E of 9.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,979.88
+77.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,629.76
+56.7%
√(22.5 × EPS × BVPS)
EPS=170.35, BVPS=1804.3
P/E Fair Value
¥3,407.00
+103.0%
EPS × 20x (sector P/E)
EPS=170.35, Sector P/E=20x
Peter Lynch (PEG)
¥3,355.90
+100.0%
EPS × Growth% (PEG = 1 is fair)
EPS=170.35, g=19.7%
EV/EBITDA
¥5,948.72
+254.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.56B
Dividend Discount (DDM)
¥3,343.58
+99.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=61.92, r=10%, g=8%
Book Value (P/B)
¥1,533.66
-8.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1804.3, ROE=9.4%, g=6%, r=10%
Reverse DCF
¥1,678.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.5% | Historical: 19.7%
Margin of Safety
¥2,254.16
+34.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3005.55, 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.