RYOHIN KEIKAKU CO.,LTD.

7453 TSE Consumer Discretionary Retail Trade
TSE Prime
¥4,005.00
+0.83%
Delayed · cached 15 min

Fair value analysis

7453
RYOHIN KEIKAKU CO.,LTD.
Consumer DiscretionaryRetail Trade
¥4,005.00
Close used for this calculation
¥1,927.15Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
49/100
Profitability15/25
Returns9/25
Balance Sheet18/25
Efficiency7/25
Growth9/25
Average
Quality radar
49Prof.15/25Ret.9/25Eff.7/25B.Sht18/25Growth9/25

Consensus fair value

¥1,927.15
Above FV
▼ -51.9% against the close used
Model range ¥1,022.51 – ¥2,784.21
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¥1,022.51Fair value¥1,927.15Bull¥2,784.21
FairClose
52-week traded range
52W low ¥2,656.5052W high ¥4,526.00

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

Valuation summary

Trading above the consensus fair value

RYOHIN KEIKAKU CO.,LTD. closed at ¥4,005.00, 107.8% above the consensus fair value of ¥1,927.15 drawn from 9 valuation models.

Financial DNA score 49/100 — Average. P/E of 41.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,873.59
-53.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,162.14
-71.0%
√(22.5 × EPS × BVPS)
EPS=95.92, BVPS=625.78 · outside Graham range (P/E 41.8, P/B 6.4) — asset-light, treat as a rough floor
P/E Fair Value
¥1,918.40
-52.1%
EPS × 20x (sector P/E)
EPS=95.92, Sector P/E=20x
Peter Lynch (PEG)
¥1,022.51
-74.5%
EPS × Growth% (PEG = 1 is fair)
EPS=95.92, g=10.7%
EV/EBITDA
¥2,784.21
-30.5%
(EBITDA × 15.3x − Net Debt) ÷ Shares
EBITDA=98.67B
Dividend Discount (DDM)
¥2,703.37
-32.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=50.06, r=10%, g=8%
Book Value (P/B)
¥1,611.39
-59.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=625.78, ROE=16.3%, g=6%, r=10%
Reverse DCF
¥4,005.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 17.1% | Historical: 10.7%
Margin of Safety
¥1,238.53
-69.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1651.38, 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.