JAPAN LOGISTIC SYSTEMS CORP.

9060 TSE Industrials Land Transportation
TSE Standard
¥4,140.00
+0.00%
Delayed · cached 15 min

Fair value analysis

9060
JAPAN LOGISTIC SYSTEMS CORP.
IndustrialsLand Transportation
¥4,140.00
Close used for this calculation
¥8,306.17Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
50/100
Profitability9/25
Returns13/25
Balance Sheet5/25
Efficiency23/25
Growth12/25
Good
Quality radar
50Prof.9/25Ret.13/25Eff.23/25B.Sht5/25Growth12/25

Consensus fair value

¥8,306.17
Below FV
▲ +100.6% against the close used
Model range ¥1,006.24 – ¥25,519.54
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¥1,006.24Fair value¥8,306.17Bull¥25,519.54
FairClose
52-week traded range
52W low ¥4,060.0052W high ¥5,200.00

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

Valuation summary

Trading below the consensus fair value

JAPAN LOGISTIC SYSTEMS CORP. closed at ¥4,140.00, 50.2% below the consensus fair value of ¥8,306.17 drawn from 9 valuation models.

Financial DNA score 50/100 — Good. P/E of 8.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥25,519.54
+516.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=2%, r=10%, tg=3%, n=10yr
Graham Number
¥11,770.01
+184.3%
√(22.5 × EPS × BVPS)
EPS=505.65, BVPS=12176.47
P/E Fair Value
¥10,113.00
+144.3%
EPS × 20x (sector P/E)
EPS=505.65, Sector P/E=20x
Peter Lynch (PEG)
¥1,006.24
-75.7%
EPS × Growth% (PEG = 1 is fair)
EPS=505.65, g=2%
EV/EBITDA
¥20,989.77
+407.0%
(EBITDA × 11x − Net Debt) ÷ Shares
EBITDA=3.96B
Dividend Discount (DDM)
¥1,018.75
-75.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=79.9, r=10%, g=2%
Book Value (P/B)
¥2,261.34
-45.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=12176.47, ROE=4.3%, g=3%, r=10%
Reverse DCF
¥4,140.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.1% | Historical: 2%
Margin of Safety
¥11,850.64
+186.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=15800.85, 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.