Kyogoku unyu shoji Co.,Ltd.

9073 TSE Industrials Land Transportation
TSE Standard
¥1,231.00
-2.30%
Delayed · cached 15 min

Fair value analysis

9073
Kyogoku unyu shoji Co.,Ltd.
IndustrialsLand Transportation
¥1,231.00
Close used for this calculation
¥2,376.46Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
39/100
Profitability9/25
Returns10/25
Balance Sheet12/25
Efficiency8/25
Growth9/25
Average
Quality radar
39Prof.9/25Ret.10/25Eff.8/25B.Sht12/25Growth9/25

Consensus fair value

¥2,376.46
Below FV
▲ +93.1% against the close used
Model range ¥183.97 – ¥4,126.02
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¥183.97Fair value¥2,376.46Bull¥4,126.02
FairClose
52-week traded range
52W low ¥1,206.0052W high ¥1,545.00

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

Valuation summary

Trading below the consensus fair value

Kyogoku unyu shoji Co.,Ltd. closed at ¥1,231.00, 48.2% below the consensus fair value of ¥2,376.46 drawn from 8 valuation models.

Financial DNA score 39/100 — Average. P/E of 20.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,126.02
+235.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.1%, r=10%, tg=3%, n=10yr
Graham Number
¥1,500.08
+21.9%
√(22.5 × EPS × BVPS)
EPS=60.12, BVPS=1663.51
P/E Fair Value
¥1,202.40
-2.3%
EPS × 20x (sector P/E)
EPS=60.12, Sector P/E=20x
Peter Lynch (PEG)
¥183.97
-85.1%
EPS × Growth% (PEG = 1 is fair)
EPS=60.12, g=3.1%
EV/EBITDA
¥1,839.15
+49.4%
(EBITDA × 11.5x − Net Debt) ÷ Shares
EBITDA=529.59M
Book Value (P/B)
¥201.35
-83.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1663.51, ROE=3.9%, g=3.1%, r=10%
Reverse DCF
¥1,231.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.5% | Historical: 3.1%
Margin of Safety
¥1,707.13
+38.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2276.17, 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.