HANWA CO.,LTD.

8078 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥1,912.00
+0.05%
Delayed · cached 15 min

Fair value analysis

8078
HANWA CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥1,912.00
Close used for this calculation
¥4,060.81Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Profitability6/25
Returns15/25
Balance Sheet13/25
Efficiency18/25
Growth9/25
Good
Quality radar
52Prof.6/25Ret.15/25Eff.18/25B.Sht13/25Growth9/25

Consensus fair value

¥4,060.81
Below FV
▲ +112.4% against the close used
Model range ¥621.88 – ¥6,666.24
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¥621.88Fair value¥4,060.81Bull¥6,666.24
FairClose
52-week traded range
52W low ¥1,238.0052W high ¥1,958.00

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

Valuation summary

Trading below the consensus fair value

HANWA CO.,LTD. closed at ¥1,912.00, 52.9% below the consensus fair value of ¥4,060.81 drawn from 8 valuation models.

Financial DNA score 52/100 — Good. P/E of 9.9x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,666.24
+248.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥3,090.30
+61.6%
√(22.5 × EPS × BVPS)
EPS=193.13, BVPS=2197.7
P/E Fair Value
¥3,862.60
+102.0%
EPS × 20x (sector P/E)
EPS=193.13, Sector P/E=20x
Peter Lynch (PEG)
¥621.88
-67.5%
EPS × Growth% (PEG = 1 is fair)
EPS=193.13, g=3.2%
EV/EBITDA
¥1,640.81
-14.2%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=67.7B
Book Value (P/B)
¥2,009.33
+5.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=2197.7, ROE=9.4%, g=3%, r=10%
Reverse DCF
¥1,912.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -2.5% | Historical: -3.2%
Margin of Safety
¥3,404.79
+78.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4539.71, 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.