FUSHIKI KAIRIKU UNSO CO.,LTD.

9361 TSE Industrials Warehousing and Harbor Transportation Service
TSE Standard
¥2,040.00
+0.00%
Delayed · cached 15 min

Fair value analysis

9361
FUSHIKI KAIRIKU UNSO CO.,LTD.
IndustrialsWarehousing and Harbor Transportation Service
¥2,040.00
Close used for this calculation
¥4,581.89Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
67/100
Profitability15/25
Returns15/25
Balance Sheet14/25
Efficiency23/25
Growth17/25
Strong
Quality radar
67Prof.15/25Ret.15/25Eff.23/25B.Sht14/25Growth17/25

Consensus fair value

¥4,581.89
Below FV
▲ +124.6% against the close used
Model range ¥2,720.00 – ¥12,341.16
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¥2,720.00Fair value¥4,581.89Bull¥12,341.16
FairClose
52-week traded range
52W low ¥1,681.0052W high ¥2,490.00

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

Valuation summary

Trading below the consensus fair value

FUSHIKI KAIRIKU UNSO CO.,LTD. closed at ¥2,040.00, 55.5% below the consensus fair value of ¥4,581.89 drawn from 9 valuation models.

Financial DNA score 67/100 — Strong. P/E of 7.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥11,182.41
+448.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥5,187.25
+154.3%
√(22.5 × EPS × BVPS)
EPS=263.8, BVPS=4533.33
P/E Fair Value
¥5,276.00
+158.6%
EPS × 20x (sector P/E)
EPS=263.8, Sector P/E=20x
Peter Lynch (PEG)
¥3,922.71
+92.3%
EPS × Growth% (PEG = 1 is fair)
EPS=263.8, g=14.9%
EV/EBITDA
¥12,341.16
+505.0%
(EBITDA × 17.4x − Net Debt) ÷ Shares
EBITDA=2.06B
Dividend Discount (DDM)
¥3,238.70
+58.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=59.98, r=10%, g=8%
Book Value (P/B)
¥2,720.00
+33.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4533.33, ROE=6%, g=6%, r=10%
Reverse DCF
¥2,040.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -6% | Historical: 14.9%
Margin of Safety
¥5,411.42
+165.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7215.22, 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.