ICHINEN HOLDINGS CO.,LTD.

9619 TSE Industrials Services
TSE Prime
¥2,637.00
-1.60%
Delayed · cached 15 min

Fair value analysis

9619
ICHINEN HOLDINGS CO.,LTD.
IndustrialsServices
¥2,637.00
Close used for this calculation
¥5,310.79Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Profitability11/25
Returns18/25
Balance Sheet8/25
Efficiency25/25
Growth16/25
Good
Quality radar
62Prof.11/25Ret.18/25Eff.25/25B.Sht8/25Growth16/25

Consensus fair value

¥5,310.79
Below FV
▲ +101.4% against the close used
Model range ¥2,555.57 – ¥14,022.93
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¥2,555.57Fair value¥5,310.79Bull¥14,022.93
FairClose
52-week traded range
52W low ¥1,943.0052W high ¥2,747.00

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

Valuation summary

Trading below the consensus fair value

ICHINEN HOLDINGS CO.,LTD. closed at ¥2,637.00, 50.3% below the consensus fair value of ¥5,310.79 drawn from 9 valuation models.

Financial DNA score 62/100 — Good. P/E of 8.2x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥6,028.31
+128.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=7.9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,696.96
+78.1%
√(22.5 × EPS × BVPS)
EPS=323.49, BVPS=3031.03
P/E Fair Value
¥6,469.80
+145.3%
EPS × 20x (sector P/E)
EPS=323.49, Sector P/E=20x
Peter Lynch (PEG)
¥2,555.57
-3.1%
EPS × Growth% (PEG = 1 is fair)
EPS=323.49, g=7.9%
EV/EBITDA
¥14,022.93
+431.8%
(EBITDA × 14x − Net Debt) ÷ Shares
EBITDA=30.03B
Dividend Discount (DDM)
¥4,105.39
+55.7%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=79.9, r=10%, g=7.9%
Book Value (P/B)
¥3,970.66
+50.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3031.03, ROE=11.2%, g=6%, r=10%
Reverse DCF
¥2,637.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -5.2% | Historical: 7.9%
Margin of Safety
¥4,298.77
+63.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=5731.69, 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.