SANYEI CORPORATION

8119 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥793.00
+0.00%
Delayed · cached 15 min

Fair value analysis

8119
SANYEI CORPORATION
Consumer DiscretionaryWholesale Trade
¥793.00
Close used for this calculation
¥1,099.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
53/100
Profitability4/25
Returns11/25
Balance Sheet18/25
Efficiency20/25
Growth13/25
Good
Quality radar
53Prof.4/25Ret.11/25Eff.20/25B.Sht18/25Growth13/25

Consensus fair value

¥1,099.09
Below FV
▲ +38.6% against the close used
Model range ¥244.34 – ¥1,459.85
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¥244.34Fair value¥1,099.09Bull¥1,459.85
FairClose
52-week traded range
52W low ¥751.0052W high ¥888.00

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

Valuation summary

Trading below the consensus fair value

SANYEI CORPORATION closed at ¥793.00, 27.8% below the consensus fair value of ¥1,099.09 drawn from 8 valuation models.

Financial DNA score 53/100 — Good. P/E of 13.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,459.85
+84.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
¥1,446.78
+82.4%
√(22.5 × EPS × BVPS)
EPS=59.83, BVPS=1554.9
P/E Fair Value
¥1,196.60
+50.9%
EPS × 20x (sector P/E)
EPS=59.83, Sector P/E=20x
EV/EBITDA
¥899.01
+13.4%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=1.22B
Dividend Discount (DDM)
¥395.33
-50.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=31.01, r=10%, g=2%
Book Value (P/B)
¥244.34
-69.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1554.9, ROE=4.1%, g=3%, r=10%
Reverse DCF
¥793.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 1.6% | Historical: 0%
Margin of Safety
¥1,025.81
+29.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1367.74, 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.