K.R.S.Corporation

9369 TSE Industrials Warehousing and Harbor Transportation Service
TSE Standard
¥2,935.00
-0.94%
Delayed · cached 15 min

Fair value analysis

9369
K.R.S.Corporation
IndustrialsWarehousing and Harbor Transportation Service
¥2,935.00
Close used for this calculation
¥2,869.83Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
32/100
Profitability13/25
Returns13/25
Balance Sheet0/25
Efficiency6/25
Growth6/25
Weak
Quality radar
32Prof.13/25Ret.13/25Eff.6/25B.Sht0/25Growth6/25

Consensus fair value

¥2,869.83
Near FV
▼ -2.2% against the close used
Model range ¥1,093.79 – ¥7,195.36
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¥1,093.79Fair value¥2,869.83Bull¥7,195.36
FairClose
52-week traded range
52W low ¥2,461.0052W high ¥3,585.00

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

Valuation summary

Trading close to the consensus fair value

K.R.S.Corporation closed at ¥2,935.00, 2.3% above the consensus fair value of ¥2,869.83 drawn from 8 valuation models.

Financial DNA score 32/100 — Weak. P/E of 27.6x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,114.71
-27.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,090.44
-28.8%
√(22.5 × EPS × BVPS)
EPS=106.54, BVPS=1822.98 · outside Graham range (P/E 27.6, P/B 1.6) — asset-light, treat as a rough floor
P/E Fair Value
¥2,130.80
-27.4%
EPS × 20x (sector P/E)
EPS=106.54, Sector P/E=20x
Peter Lynch (PEG)
¥1,504.34
-48.7%
EPS × Growth% (PEG = 1 is fair)
EPS=106.54, g=14.1%
EV/EBITDA
¥7,195.36
+145.2%
(EBITDA × 17.1x − Net Debt) ÷ Shares
EBITDA=13.04B
Book Value (P/B)
¥1,093.79
-62.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1822.98, ROE=6%, g=6%, r=10%
Reverse DCF
¥2,935.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.5% | Historical: 14.1%
Margin of Safety
¥1,583.99
-46.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2111.98, 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.