AIT CORPORATION

9381 TSE Industrials Warehousing and Harbor Transportation Service
TSE Prime
¥2,312.00
+0.52%
Delayed · cached 15 min

Fair value analysis

9381
AIT CORPORATION
IndustrialsWarehousing and Harbor Transportation Service
¥2,312.00
Close used for this calculation
¥2,566.12Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
65/100
Profitability13/25
Returns13/25
Balance Sheet21/25
Efficiency18/25
Growth13/25
Strong
Quality radar
65Prof.13/25Ret.13/25Eff.18/25B.Sht21/25Growth13/25

Consensus fair value

¥2,566.12
Near FV
▲ +11.0% against the close used
Model range ¥1,030.07 – ¥4,526.80
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¥1,030.07Fair value¥2,566.12Bull¥4,526.80
FairClose
52-week traded range
52W low ¥1,992.0052W high ¥2,400.00

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

Valuation summary

Trading close to the consensus fair value

AIT CORPORATION closed at ¥2,312.00, 9.9% below the consensus fair value of ¥2,566.12 drawn from 9 valuation models.

Financial DNA score 65/100 — Strong. P/E of 17.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,731.12
+18.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.6%, r=10%, tg=3%, n=10yr
Graham Number
¥1,628.99
-29.5%
√(22.5 × EPS × BVPS)
EPS=135.18, BVPS=872.45 · outside Graham range (P/E 17.1, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
¥2,703.60
+16.9%
EPS × 20x (sector P/E)
EPS=135.18, Sector P/E=20x
Peter Lynch (PEG)
¥1,030.07
-55.4%
EPS × Growth% (PEG = 1 is fair)
EPS=135.18, g=7.6%
EV/EBITDA
¥2,779.97
+20.2%
(EBITDA × 13.8x − Net Debt) ÷ Shares
EBITDA=4.73B
Dividend Discount (DDM)
¥4,526.80
+95.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=100.11, r=10%, g=7.6%
Book Value (P/B)
¥2,202.94
-4.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=872.45, ROE=16.1%, g=6%, r=10%
Reverse DCF
¥2,312.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5% | Historical: 7.6%
Margin of Safety
¥1,765.93
-23.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2354.57, 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.