Yasuda Logistics Corporation

9324 TSE Industrials Warehousing and Harbor Transportation Service
TSE Prime
¥2,655.00
+0.84%
Delayed · cached 15 min

Fair value analysis

9324
Yasuda Logistics Corporation
IndustrialsWarehousing and Harbor Transportation Service
¥2,655.00
Close used for this calculation
¥3,020.94Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
66/100
Profitability19/25
Returns11/25
Balance Sheet13/25
Efficiency23/25
Growth20/25
Strong
Quality radar
66Prof.19/25Ret.11/25Eff.23/25B.Sht13/25Growth20/25

Consensus fair value

¥3,020.94
Near FV
▲ +13.8% against the close used
Model range ¥654.40 – ¥5,508.54
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¥654.40Fair value¥3,020.94Bull¥5,508.54
FairClose
52-week traded range
52W low ¥2,013.0052W high ¥2,655.00

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

Valuation summary

Trading below the consensus fair value

Yasuda Logistics Corporation closed at ¥2,655.00, 12.1% below the consensus fair value of ¥3,020.94 drawn from 9 valuation models.

Financial DNA score 66/100 — Strong. P/E of 11.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,006.20
-62.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,421.27
+66.5%
√(22.5 × EPS × BVPS)
EPS=232.33, BVPS=3739.44
P/E Fair Value
¥4,646.60
+75.0%
EPS × 20x (sector P/E)
EPS=232.33, Sector P/E=20x
Peter Lynch (PEG)
¥5,508.54
+107.5%
EPS × Growth% (PEG = 1 is fair)
EPS=232.33, g=23.7%
EV/EBITDA
¥3,255.42
+22.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=9.26B
Dividend Discount (DDM)
¥3,784.97
+42.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=70.09, r=10%, g=8%
Book Value (P/B)
¥654.40
-75.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3739.44, ROE=6.7%, g=6%, r=10%
Reverse DCF
¥2,655.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.5% | Historical: 23.7%
Margin of Safety
¥2,518.52
-5.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3358.02, 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.