HATSUHO SHOUJI CO.,LTD.

7425 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,102.00
-0.63%
Delayed · cached 15 min

Fair value analysis

7425
HATSUHO SHOUJI CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥1,102.00
Close used for this calculation
¥3,411.01Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
69/100
Profitability13/25
Returns15/25
Balance Sheet16/25
Efficiency25/25
Growth19/25
Strong
Quality radar
69Prof.13/25Ret.15/25Eff.25/25B.Sht16/25Growth19/25

Consensus fair value

¥3,411.01
Below FV
▲ +209.5% against the close used
Model range ¥1,913.19 – ¥12,159.29
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¥1,913.19Fair value¥3,411.01Bull¥12,159.29
FairClose
52-week traded range
52W low ¥994.0052W high ¥1,367.50

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

Valuation summary

Trading below the consensus fair value

HATSUHO SHOUJI CO.,LTD. closed at ¥1,102.00, 67.7% below the consensus fair value of ¥3,411.01 drawn from 9 valuation models.

Financial DNA score 69/100 — Strong. P/E of 4.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥12,159.29
+1,003.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,168.26
+278.2%
√(22.5 × EPS × BVPS)
EPS=252.26, BVPS=3061.11
P/E Fair Value
¥5,045.20
+357.8%
EPS × 20x (sector P/E)
EPS=252.26, Sector P/E=20x
Peter Lynch (PEG)
¥3,402.99
+208.8%
EPS × Growth% (PEG = 1 is fair)
EPS=252.26, g=13.5%
EV/EBITDA
¥6,563.81
+495.6%
(EBITDA × 16.7x − Net Debt) ÷ Shares
EBITDA=1.32B
Dividend Discount (DDM)
¥4,159.61
+277.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=77.03, r=10%, g=8%
Book Value (P/B)
¥1,913.19
+73.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3061.11, ROE=8.5%, g=6%, r=10%
Reverse DCF
¥1,102.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 13.5%
Margin of Safety
¥5,343.19
+384.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7124.25, 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.