HANDSMAN CO.,LTD

7636 TSE Consumer Discretionary Retail Trade
TSE Standard
¥794.00
-0.25%
Delayed · cached 15 min

Fair value analysis

7636
HANDSMAN CO.,LTD
Consumer DiscretionaryRetail Trade
¥794.00
Close used for this calculation
¥1,497.27Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability12/25
Returns15/25
Balance Sheet19/25
Efficiency25/25
Growth22/25
Strong
Quality radar
71Prof.12/25Ret.15/25Eff.25/25B.Sht19/25Growth22/25

Consensus fair value

¥1,497.27
Below FV
▲ +88.6% against the close used
Model range ¥382.67 – ¥2,165.47
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¥382.67Fair value¥1,497.27Bull¥2,165.47
FairClose
52-week traded range
52W low ¥773.0052W high ¥844.00

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

Valuation summary

Trading below the consensus fair value

HANDSMAN CO.,LTD closed at ¥794.00, 47.0% below the consensus fair value of ¥1,497.27 drawn from 9 valuation models.

Financial DNA score 71/100 — Strong. P/E of 10.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,165.47
+172.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,487.37
+87.3%
√(22.5 × EPS × BVPS)
EPS=74.3, BVPS=1323.33
P/E Fair Value
¥1,486.00
+87.2%
EPS × 20x (sector P/E)
EPS=74.3, Sector P/E=20x
Peter Lynch (PEG)
¥1,147.19
+44.5%
EPS × Growth% (PEG = 1 is fair)
EPS=74.3, g=15.4%
EV/EBITDA
¥1,373.50
+73.0%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=2.14B
Dividend Discount (DDM)
¥382.67
-51.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.01, r=10%, g=2%
Book Value (P/B)
¥510.43
-35.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1323.33, ROE=5.7%, g=3%, r=10%
Reverse DCF
¥794.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1.4% | Historical: -15.4%
Margin of Safety
¥1,284.71
+61.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1712.95, 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.