KYORITSU MAINTENANCE CO.,LTD.

9616 TSE Industrials Services
TSE Prime
¥3,095.00
-1.24%
Delayed · cached 15 min

Fair value analysis

9616
KYORITSU MAINTENANCE CO.,LTD.
IndustrialsServices
¥3,095.00
Close used for this calculation
¥3,695.13Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
59/100
Profitability19/25
Returns17/25
Balance Sheet7/25
Efficiency16/25
Growth20/25
Good
Quality radar
59Prof.19/25Ret.17/25Eff.16/25B.Sht7/25Growth20/25

Consensus fair value

¥3,695.13
Below FV
▲ +19.4% against the close used
Model range ¥1,850.38 – ¥6,655.20
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¥1,850.38Fair value¥3,695.13Bull¥6,655.20
FairClose
52-week traded range
52W low ¥2,356.0052W high ¥3,482.00

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

Valuation summary

Trading below the consensus fair value

KYORITSU MAINTENANCE CO.,LTD. closed at ¥3,095.00, 16.2% below the consensus fair value of ¥3,695.13 drawn from 9 valuation models.

Financial DNA score 59/100 — Good. P/E of 14.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,850.38
-40.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥2,829.19
-8.6%
√(22.5 × EPS × BVPS)
EPS=221.84, BVPS=1603.63 · outside Graham range (P/E 14, P/B 1.9) — asset-light, treat as a rough floor
P/E Fair Value
¥4,436.80
+43.4%
EPS × 20x (sector P/E)
EPS=221.84, Sector P/E=20x
Peter Lynch (PEG)
¥6,655.20
+115.0%
EPS × Growth% (PEG = 1 is fair)
EPS=221.84, g=30%
EV/EBITDA
¥5,805.81
+87.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=33.88B
Dividend Discount (DDM)
¥2,490.24
-19.5%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=46.12, r=10%, g=8%
Book Value (P/B)
¥3,728.43
+20.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1603.63, ROE=15.3%, g=6%, r=10%
Reverse DCF
¥3,095.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 142.7%
Margin of Safety
¥2,279.09
-26.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=3038.79, 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.