ONWARD HOLDINGS CO.,LTD.

8016 TSE Textiles Textiles and Apparels
TSE Prime
¥698.00
-0.57%
Delayed · cached 15 min

Fair value analysis

8016
ONWARD HOLDINGS CO.,LTD.
TextilesTextiles and Apparels
¥698.00
Close used for this calculation
¥912.22Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
61/100
Profitability9/25
Returns16/25
Balance Sheet11/25
Efficiency25/25
Growth14/25
Good
Quality radar
61Prof.9/25Ret.16/25Eff.25/25B.Sht11/25Growth14/25

Consensus fair value

¥912.22
Below FV
▲ +30.7% against the close used
Model range ¥311.19 – ¥1,485.40
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¥311.19Fair value¥912.22Bull¥1,485.40
FairClose
52-week traded range
52W low ¥641.0052W high ¥839.00

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

Valuation summary

Trading below the consensus fair value

ONWARD HOLDINGS CO.,LTD. closed at ¥698.00, 23.5% below the consensus fair value of ¥912.22 drawn from 9 valuation models.

Financial DNA score 61/100 — Good. P/E of 9.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥517.21
-25.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.2%, r=10%, tg=3%, n=10yr
Graham Number
¥1,074.64
+54.0%
√(22.5 × EPS × BVPS)
EPS=74.27, BVPS=691.09
P/E Fair Value
¥1,485.40
+112.8%
EPS × 20x (sector P/E)
EPS=74.27, Sector P/E=20x
Peter Lynch (PEG)
¥311.19
-55.4%
EPS × Growth% (PEG = 1 is fair)
EPS=74.27, g=4.2%
EV/EBITDA
¥1,145.82
+64.2%
(EBITDA × 12.1x − Net Debt) ÷ Shares
EBITDA=16.12B
Dividend Discount (DDM)
¥538.24
-22.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.01, r=10%, g=4.2%
Book Value (P/B)
¥857.62
+22.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=691.09, ROE=11.4%, g=4.2%, r=10%
Reverse DCF
¥698.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.2% | Historical: 4.2%
Margin of Safety
¥769.31
+10.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1025.75, 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.