MIROKU JYOHO SERVICE CO.,LTD.

9928 TSE Technology Information & Communication
TSE Prime
¥2,000.00
-0.25%
Delayed · cached 15 min

Fair value analysis

9928
MIROKU JYOHO SERVICE CO.,LTD.
TechnologyInformation & Communication
¥2,000.00
Close used for this calculation
¥2,766.57Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
76/100
Profitability13/25
Returns19/25
Balance Sheet19/25
Efficiency25/25
Growth14/25
Strong
Quality radar
76Prof.13/25Ret.19/25Eff.25/25B.Sht19/25Growth14/25

Consensus fair value

¥2,766.57
Below FV
▲ +38.3% against the close used
Model range ¥828.77 – ¥3,611.20
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¥828.77Fair value¥2,766.57Bull¥3,611.20
FairClose
52-week traded range
52W low ¥1,669.0052W high ¥2,079.00

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

Valuation summary

Trading below the consensus fair value

MIROKU JYOHO SERVICE CO.,LTD. closed at ¥2,000.00, 27.7% below the consensus fair value of ¥2,766.57 drawn from 9 valuation models.

Financial DNA score 76/100 — Strong. P/E of 11.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,926.32
+46.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.6%, r=10%, tg=3%, n=10yr
Graham Number
¥2,118.74
+5.9%
√(22.5 × EPS × BVPS)
EPS=180.56, BVPS=1104.97
P/E Fair Value
¥3,611.20
+80.6%
EPS × 20x (sector P/E)
EPS=180.56, Sector P/E=20x
Peter Lynch (PEG)
¥828.77
-58.6%
EPS × Growth% (PEG = 1 is fair)
EPS=180.56, g=4.6%
EV/EBITDA
¥3,314.63
+65.7%
(EBITDA × 12.3x − Net Debt) ÷ Shares
EBITDA=8.45B
Dividend Discount (DDM)
¥1,159.96
-42.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=60, r=10%, g=4.6%
Book Value (P/B)
¥2,595.97
+29.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1104.97, ROE=17.3%, g=4.6%, r=10%
Reverse DCF
¥2,000.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.9% | Historical: 4.6%
Margin of Safety
¥2,164.06
+8.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2885.42, 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.