RINKO CORPORATION

9355 TSE Industrials Warehousing and Harbor Transportation Service
TSE Standard
¥2,210.00
+0.00%
Delayed · cached 15 min

Fair value analysis

9355
RINKO CORPORATION
IndustrialsWarehousing and Harbor Transportation Service
¥2,210.00
Close used for this calculation
¥6,105.17Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability19/25
Returns15/25
Balance Sheet7/25
Efficiency23/25
Growth23/25
Good
Quality radar
64Prof.19/25Ret.15/25Eff.23/25B.Sht7/25Growth23/25

Consensus fair value

¥6,105.17
Below FV
▲ +176.3% against the close used
Model range ¥3,234.11 – ¥9,663.28
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¥3,234.11Fair value¥6,105.17Bull¥9,663.28
FairClose
52-week traded range
52W low ¥1,817.0052W high ¥2,320.00

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

Valuation summary

Trading below the consensus fair value

RINKO CORPORATION closed at ¥2,210.00, 63.8% below the consensus fair value of ¥6,105.17 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 5.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥4,802.37
+117.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥8,366.65
+278.6%
√(22.5 × EPS × BVPS)
EPS=408.25, BVPS=7620.69
P/E Fair Value
¥8,165.00
+269.5%
EPS × 20x (sector P/E)
EPS=408.25, Sector P/E=20x
Peter Lynch (PEG)
¥9,663.28
+337.3%
EPS × Growth% (PEG = 1 is fair)
EPS=408.25, g=23.7%
EV/EBITDA
¥6,593.43
+198.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.3B
Dividend Discount (DDM)
¥3,234.11
+46.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.89, r=10%, g=8%
Book Value (P/B)
¥4,267.59
+93.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7620.69, ROE=5.6%, g=6%, r=10%
Reverse DCF
¥2,210.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 23.7%
Margin of Safety
¥5,333.51
+141.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7111.34, 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.