ASO INTERNATIONAL,INC.

9340 TSE Industrials Services
TSE Standard
¥780.00
-1.14%
Delayed · cached 15 min

Fair value analysis

9340
ASO INTERNATIONAL,INC.
IndustrialsServices
¥780.00
Close used for this calculation
¥673.86Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability13/25
Returns13/25
Balance Sheet23/25
Efficiency18/25
Growth6/25
Strong
Quality radar
67Prof.13/25Ret.13/25Eff.18/25B.Sht23/25Growth6/25

Consensus fair value

¥673.86
Near FV
▼ -13.6% against the close used
Model range ¥73.19 – ¥898.00
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¥73.19Fair value¥673.86Bull¥898.00
FairClose
52-week traded range
52W low ¥653.0052W high ¥806.00

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

Valuation summary

Trading above the consensus fair value

ASO INTERNATIONAL,INC. closed at ¥780.00, 15.8% above the consensus fair value of ¥673.86 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 17.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥590.43
-24.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=1.6%, r=10%, tg=3%, n=10yr
Graham Number
¥549.47
-29.6%
√(22.5 × EPS × BVPS)
EPS=44.9, BVPS=298.85 · outside Graham range (P/E 17.4, P/B 2.6) — asset-light, treat as a rough floor
P/E Fair Value
¥898.00
+15.1%
EPS × 20x (sector P/E)
EPS=44.9, Sector P/E=20x
Peter Lynch (PEG)
¥73.19
-90.6%
EPS × Growth% (PEG = 1 is fair)
EPS=44.9, g=1.6%
EV/EBITDA
¥778.44
-0.2%
(EBITDA × 10.8x − Net Debt) ÷ Shares
EBITDA=703.08M
Dividend Discount (DDM)
¥394.82
-49.4%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=30.97, r=10%, g=2%
Book Value (P/B)
¥529.39
-32.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=298.85, ROE=15.4%, g=3%, r=10%
Reverse DCF
¥780.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.3% | Historical: 1.6%
Margin of Safety
¥509.48
-34.7%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=679.3, 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.