RYOMO SYSTEMS CO.,LTD.

9691 TSE Technology Information & Communication
TSE Standard
¥5,150.00
+0.00%
Delayed · cached 15 min

Fair value analysis

9691
RYOMO SYSTEMS CO.,LTD.
TechnologyInformation & Communication
¥5,150.00
Close used for this calculation
¥13,531.54Fair 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

¥13,531.54
Below FV
▲ +162.7% against the close used
Model range ¥8,057.00 – ¥21,213.75
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¥8,057.00Fair value¥13,531.54Bull¥21,213.75
FairClose
52-week traded range
52W low ¥3,510.0052W high ¥5,200.00

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

Valuation summary

Trading below the consensus fair value

RYOMO SYSTEMS CO.,LTD. closed at ¥5,150.00, 61.9% below the consensus fair value of ¥13,531.54 drawn from 8 valuation models.

Financial DNA score 77/100 — Strong. P/E of 8.4x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥21,213.75
+311.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥8,057.00
+56.4%
√(22.5 × EPS × BVPS)
EPS=616.24, BVPS=4681.82
P/E Fair Value
¥12,324.80
+139.3%
EPS × 20x (sector P/E)
EPS=616.24, Sector P/E=20x
Peter Lynch (PEG)
¥13,711.34
+166.2%
EPS × Growth% (PEG = 1 is fair)
EPS=616.24, g=22.3%
EV/EBITDA
¥20,071.80
+289.7%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=3.96B
Book Value (P/B)
¥9,831.82
+90.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=4681.82, ROE=14.4%, g=6%, r=10%
Reverse DCF
¥5,150.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.8% | Historical: 22.3%
Margin of Safety
¥10,398.89
+101.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13865.18, 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.