HASHIMOTO SOGYO HOLDINGS CO.,LTD.

7570 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥1,377.00
+0.00%
Delayed · cached 15 min

Fair value analysis

7570
HASHIMOTO SOGYO HOLDINGS CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥1,377.00
Close used for this calculation
¥2,027.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
56/100
Profitability9/25
Returns11/25
Balance Sheet11/25
Efficiency25/25
Growth14/25
Good
Quality radar
56Prof.9/25Ret.11/25Eff.25/25B.Sht11/25Growth14/25

Consensus fair value

¥2,027.79
Below FV
▲ +47.3% against the close used
Model range ¥582.66 – ¥2,898.80
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¥582.66Fair value¥2,027.79Bull¥2,898.80
FairClose
52-week traded range
52W low ¥1,172.0052W high ¥1,514.00

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

Valuation summary

Trading below the consensus fair value

HASHIMOTO SOGYO HOLDINGS CO.,LTD. closed at ¥1,377.00, 32.1% below the consensus fair value of ¥2,027.79 drawn from 9 valuation models.

Financial DNA score 56/100 — Good. P/E of 9.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,260.81
+64.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4%, r=10%, tg=3%, n=10yr
Graham Number
¥2,463.41
+78.9%
√(22.5 × EPS × BVPS)
EPS=144.94, BVPS=1860.81
P/E Fair Value
¥2,898.80
+110.5%
EPS × 20x (sector P/E)
EPS=144.94, Sector P/E=20x
Peter Lynch (PEG)
¥582.66
-57.7%
EPS × Growth% (PEG = 1 is fair)
EPS=144.94, g=4%
EV/EBITDA
¥1,642.35
+19.3%
(EBITDA × 12x − Net Debt) ÷ Shares
EBITDA=3.25B
Dividend Discount (DDM)
¥869.47
-36.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=49.99, r=10%, g=4%
Book Value (P/B)
¥1,300.70
-5.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1860.81, ROE=8.2%, g=4%, r=10%
Reverse DCF
¥1,377.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3% | Historical: 4%
Margin of Safety
¥1,905.76
+38.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2541.01, 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.