SUGIMOTO & CO.,LTD.

9932 TSE Consumer Discretionary Wholesale Trade
TSE Prime
¥1,291.00
+0.16%
Delayed · cached 15 min

Fair value analysis

9932
SUGIMOTO & CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥1,291.00
Close used for this calculation
¥2,227.40Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
70/100
Profitability11/25
Returns11/25
Balance Sheet23/25
Efficiency25/25
Growth16/25
Strong
Quality radar
70Prof.11/25Ret.11/25Eff.25/25B.Sht23/25Growth16/25

Consensus fair value

¥2,227.40
Below FV
▲ +72.5% against the close used
Model range ¥48.90 – ¥2,966.00
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¥48.90Fair value¥2,227.40Bull¥2,966.00
FairClose
52-week traded range
52W low ¥1,124.0052W high ¥1,997.00

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

Valuation summary

Trading below the consensus fair value

SUGIMOTO & CO.,LTD. closed at ¥1,291.00, 42.0% below the consensus fair value of ¥2,227.40 drawn from 9 valuation models.

Financial DNA score 70/100 — Strong. P/E of 11.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥2,966.00
+129.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.6%, r=10%, tg=3%, n=10yr
Graham Number
¥2,272.02
+76.0%
√(22.5 × EPS × BVPS)
EPS=117.29, BVPS=1956.06
P/E Fair Value
¥2,345.80
+81.7%
EPS × 20x (sector P/E)
EPS=117.29, Sector P/E=20x
Peter Lynch (PEG)
¥776.46
-39.9%
EPS × Growth% (PEG = 1 is fair)
EPS=117.29, g=6.6%
EV/EBITDA
¥1,785.04
+38.3%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=2.59B
Dividend Discount (DDM)
¥1,702.25
+31.9%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=53.96, r=10%, g=6.6%
Book Value (P/B)
¥48.90
-96.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=1956.06, ROE=6.1%, g=6%, r=10%
Reverse DCF
¥1,291.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -1% | Historical: 6.6%
Margin of Safety
¥1,895.96
+46.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=2527.94, 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.