KYOWA ENGINEERING CONSULTANTS CO.,LTD.

9647 TSE Industrials Services
TSE Standard
¥6,530.00
-2.10%
Delayed · cached 15 min

Fair value analysis

9647
KYOWA ENGINEERING CONSULTANTS CO.,LTD.
IndustrialsServices
¥6,530.00
Close used for this calculation
¥18,950.11Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability19/25
Returns18/25
Balance Sheet18/25
Efficiency22/25
Growth20/25
Strong
Quality radar
77Prof.19/25Ret.18/25Eff.22/25B.Sht18/25Growth20/25

Consensus fair value

¥18,950.11
Below FV
▲ +190.2% against the close used
Model range ¥13,359.63 – ¥28,795.53
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¥13,359.63Fair value¥18,950.11Bull¥28,795.53
FairClose
52-week traded range
52W low ¥6,100.0052W high ¥10,000.00

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

Valuation summary

Trading below the consensus fair value

KYOWA ENGINEERING CONSULTANTS CO.,LTD. closed at ¥6,530.00, 65.5% below the consensus fair value of ¥18,950.11 drawn from 8 valuation models.

Financial DNA score 77/100 — Strong. P/E of 6.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥26,826.89
+310.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥13,359.63
+104.6%
√(22.5 × EPS × BVPS)
EPS=1044.7, BVPS=7593.02
P/E Fair Value
¥20,894.00
+220.0%
EPS × 20x (sector P/E)
EPS=1044.7, Sector P/E=20x
Peter Lynch (PEG)
¥23,662.45
+262.4%
EPS × Growth% (PEG = 1 is fair)
EPS=1044.7, g=22.7%
EV/EBITDA
¥28,795.53
+341.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=991.03M
Book Value (P/B)
¥16,704.65
+155.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7593.02, ROE=14.8%, g=6%, r=10%
Reverse DCF
¥6,530.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9.1% | Historical: 22.7%
Margin of Safety
¥15,270.13
+133.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=20360.17, 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.