HARIMA B.STEM CORPORATION

9780 TSE Industrials Services
TSE Standard
¥1,136.00
+0.62%
Delayed · cached 15 min

Fair value analysis

9780
HARIMA B.STEM CORPORATION
IndustrialsServices
¥1,136.00
Close used for this calculation
¥2,184.72Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability13/25
Returns16/25
Balance Sheet16/25
Efficiency23/25
Growth17/25
Strong
Quality radar
68Prof.13/25Ret.16/25Eff.23/25B.Sht16/25Growth17/25

Consensus fair value

¥2,184.72
Below FV
▲ +92.3% against the close used
Model range ¥1,377.07 – ¥2,792.40
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¥1,377.07Fair value¥2,184.72Bull¥2,792.40
FairClose
52-week traded range
52W low ¥819.0052W high ¥1,150.00

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

Valuation summary

Trading below the consensus fair value

HARIMA B.STEM CORPORATION closed at ¥1,136.00, 48.0% below the consensus fair value of ¥2,184.72 drawn from 9 valuation models.

Financial DNA score 68/100 — Strong. P/E of 8.8x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,111.39
+85.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥1,798.36
+58.3%
√(22.5 × EPS × BVPS)
EPS=129.06, BVPS=1113.73
P/E Fair Value
¥2,581.20
+127.2%
EPS × 20x (sector P/E)
EPS=129.06, Sector P/E=20x
Peter Lynch (PEG)
¥1,377.07
+21.2%
EPS × Growth% (PEG = 1 is fair)
EPS=129.06, g=10.7%
EV/EBITDA
¥2,792.40
+145.8%
(EBITDA × 15.3x − Net Debt) ÷ Shares
EBITDA=1.71B
Dividend Discount (DDM)
¥1,729.90
+52.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=32.04, r=10%, g=8%
Book Value (P/B)
¥1,781.96
+56.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1113.73, ROE=12.4%, g=6%, r=10%
Reverse DCF
¥1,136.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -4.1% | Historical: 10.7%
Margin of Safety
¥1,622.74
+42.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2163.65, 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.