SUZUYO SHINWART CORPORATION

9360 TSE Technology Information & Communication
TSE Standard
¥2,750.00
-0.72%
Delayed · cached 15 min

Fair value analysis

9360
SUZUYO SHINWART CORPORATION
TechnologyInformation & Communication
¥2,750.00
Close used for this calculation
¥4,644.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
78/100
Profitability19/25
Returns23/25
Balance Sheet11/25
Efficiency25/25
Growth25/25
Strong
Quality radar
78Prof.19/25Ret.23/25Eff.25/25B.Sht11/25Growth25/25

Consensus fair value

¥4,644.96
Below FV
▲ +68.9% against the close used
Model range ¥1,515.36 – ¥14,393.87
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¥1,515.36Fair value¥4,644.96Bull¥14,393.87
FairClose
52-week traded range
52W low ¥2,710.0052W high ¥3,200.00

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

Valuation summary

Trading below the consensus fair value

SUZUYO SHINWART CORPORATION closed at ¥2,750.00, 40.8% below the consensus fair value of ¥4,644.96 drawn from 9 valuation models.

Financial DNA score 78/100 — Strong. P/E of 7.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,515.36
-44.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,052.83
+47.4%
√(22.5 × EPS × BVPS)
EPS=379.61, BVPS=1923.08
P/E Fair Value
¥7,592.20
+176.1%
EPS × 20x (sector P/E)
EPS=379.61, Sector P/E=20x
Peter Lynch (PEG)
¥11,388.30
+314.1%
EPS × Growth% (PEG = 1 is fair)
EPS=379.61, g=30%
EV/EBITDA
¥14,393.87
+423.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.32B
Dividend Discount (DDM)
¥5,940.00
+116.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=110, r=10%, g=8%
Book Value (P/B)
¥7,500.00
+172.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1923.08, ROE=21.6%, g=6%, r=10%
Reverse DCF
¥2,750.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6.9% | Historical: 40.7%
Margin of Safety
¥3,290.10
+19.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4386.8, 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.