KIMURA UNITY CO.,LTD.

9368 TSE Industrials Warehousing and Harbor Transportation Service
TSE Standard
¥952.00
-0.21%
Delayed · cached 15 min

Fair value analysis

9368
KIMURA UNITY CO.,LTD.
IndustrialsWarehousing and Harbor Transportation Service
¥952.00
Close used for this calculation
¥1,545.05Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
71/100
Profitability13/25
Returns15/25
Balance Sheet18/25
Efficiency25/25
Growth19/25
Strong
Quality radar
71Prof.13/25Ret.15/25Eff.25/25B.Sht18/25Growth19/25

Consensus fair value

¥1,545.05
Below FV
▲ +62.3% against the close used
Model range ¥451.66 – ¥2,586.18
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¥451.66Fair value¥1,545.05Bull¥2,586.18
FairClose
52-week traded range
52W low ¥831.0052W high ¥983.00

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

Valuation summary

Trading below the consensus fair value

KIMURA UNITY CO.,LTD. closed at ¥952.00, 38.4% below the consensus fair value of ¥1,545.05 drawn from 9 valuation models.

Financial DNA score 71/100 — Strong. P/E of 12.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,428.82
+50.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,377.19
+44.7%
√(22.5 × EPS × BVPS)
EPS=77.92, BVPS=1081.82
P/E Fair Value
¥1,558.40
+63.7%
EPS × 20x (sector P/E)
EPS=77.92, Sector P/E=20x
Peter Lynch (PEG)
¥785.43
-17.5%
EPS × Growth% (PEG = 1 is fair)
EPS=77.92, g=10.1%
EV/EBITDA
¥2,586.18
+171.7%
(EBITDA × 15x − Net Debt) ÷ Shares
EBITDA=7.11B
Dividend Discount (DDM)
¥1,835.27
+92.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=33.99, r=10%, g=8%
Book Value (P/B)
¥451.66
-52.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1081.82, ROE=7.7%, g=6%, r=10%
Reverse DCF
¥952.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 0.5% | Historical: 10.1%
Margin of Safety
¥1,091.10
+14.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=1454.8, 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.