HIKARI TSUSHIN,INC.

9435 TSE Technology Information & Communication
TSE Prime
¥37,680.00
-0.21%
Delayed · cached 15 min

Fair value analysis

9435
HIKARI TSUSHIN,INC.
TechnologyInformation & Communication
¥37,680.00
Close used for this calculation
¥35,918.59Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
64/100
Profitability21/25
Returns11/25
Balance Sheet15/25
Efficiency17/25
Growth9/25
Good
Quality radar
64Prof.21/25Ret.11/25Eff.17/25B.Sht15/25Growth9/25

Consensus fair value

¥35,918.59
Near FV
▼ -4.7% against the close used
Model range ¥14,653.33 – ¥68,802.40
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¥14,653.33Fair value¥35,918.59Bull¥68,802.40
FairClose
52-week traded range
52W low ¥34,320.0052W high ¥45,520.00

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

Valuation summary

Trading close to the consensus fair value

HIKARI TSUSHIN,INC. closed at ¥37,680.00, 4.9% above the consensus fair value of ¥35,918.59 drawn from 9 valuation models.

Financial DNA score 64/100 — Good. P/E of 11.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥17,034.80
-54.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥23,240.03
-38.3%
√(22.5 × EPS × BVPS)
EPS=3440.12, BVPS=6977.78 · outside Graham range (P/E 11, P/B 5.4) — asset-light, treat as a rough floor
P/E Fair Value
¥68,802.40
+82.6%
EPS × 20x (sector P/E)
EPS=3440.12, Sector P/E=20x
Peter Lynch (PEG)
¥50,260.15
+33.4%
EPS × Growth% (PEG = 1 is fair)
EPS=3440.12, g=14.6%
EV/EBITDA
¥29,566.97
-21.5%
(EBITDA × 17.3x − Net Debt) ÷ Shares
EBITDA=133.14B
Dividend Discount (DDM)
¥40,490.93
+7.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=749.83, r=10%, g=8%
Book Value (P/B)
¥14,653.33
-61.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=6977.78, ROE=14.4%, g=6%, r=10%
Reverse DCF
¥37,680.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1% | Historical: 14.6%
Margin of Safety
¥27,269.31
-27.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=36359.08, 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.