SANKYO SEIKO CO.,LTD.

8018 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥827.00
-0.36%
Delayed · cached 15 min

Fair value analysis

8018
SANKYO SEIKO CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥827.00
Close used for this calculation
¥757.83Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability8/25
Returns3/25
Balance Sheet21/25
Efficiency20/25
Growth6/25
Good
Quality radar
52Prof.8/25Ret.3/25Eff.20/25B.Sht21/25Growth6/25

Consensus fair value

¥757.83
Near FV
▼ -8.4% against the close used
Model range ¥54.29 – ¥1,343.10
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¥54.29Fair value¥757.83Bull¥1,343.10
FairClose
52-week traded range
52W low ¥644.0052W high ¥939.00

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

Valuation summary

Trading close to the consensus fair value

SANKYO SEIKO CO.,LTD. closed at ¥827.00, 9.1% above the consensus fair value of ¥757.83 drawn from 9 valuation models.

Financial DNA score 52/100 — Good. P/E of 15.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥796.71
-3.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,343.10
+62.4%
√(22.5 × EPS × BVPS)
EPS=54.29, BVPS=1476.79
P/E Fair Value
¥1,085.80
+31.3%
EPS × 20x (sector P/E)
EPS=54.29, Sector P/E=20x
Peter Lynch (PEG)
¥54.29
-93.4%
EPS × Growth% (PEG = 1 is fair)
EPS=54.29, g=1%
EV/EBITDA
¥375.75
-54.6%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.95B
Dividend Discount (DDM)
¥343.74
-58.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=26.96, r=10%, g=2%
Book Value (P/B)
¥189.87
-77.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1476.79, ROE=3.9%, g=3%, r=10%
Reverse DCF
¥827.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.5% | Historical: -1%
Margin of Safety
¥806.40
-2.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1075.2, 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.