THE YONKYU CO.,LTD.

9955 TSE Consumer Discretionary Wholesale Trade
TSE Standard
¥2,819.00
+0.46%
Delayed · cached 15 min

Fair value analysis

9955
THE YONKYU CO.,LTD.
Consumer DiscretionaryWholesale Trade
¥2,819.00
Close used for this calculation
¥4,391.37Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
68/100
Profitability17/25
Returns8/25
Balance Sheet21/25
Efficiency22/25
Growth17/25
Strong
Quality radar
68Prof.17/25Ret.8/25Eff.22/25B.Sht21/25Growth17/25

Consensus fair value

¥4,391.37
Below FV
▲ +55.8% against the close used
Model range ¥2,901.91 – ¥6,177.40
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¥2,901.91Fair value¥4,391.37Bull¥6,177.40
FairClose
52-week traded range
52W low ¥2,518.0052W high ¥3,180.00

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

Valuation summary

Trading below the consensus fair value

THE YONKYU CO.,LTD. closed at ¥2,819.00, 35.8% below the consensus fair value of ¥4,391.37 drawn from 8 valuation models.

Financial DNA score 68/100 — Strong. P/E of 9.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥3,779.86
+34.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥4,800.84
+70.3%
√(22.5 × EPS × BVPS)
EPS=308.87, BVPS=3316.47
P/E Fair Value
¥6,177.40
+119.1%
EPS × 20x (sector P/E)
EPS=308.87, Sector P/E=20x
Peter Lynch (PEG)
¥5,346.54
+89.7%
EPS × Growth% (PEG = 1 is fair)
EPS=308.87, g=17.3%
EV/EBITDA
¥3,200.00
+13.5%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=2.55B
Book Value (P/B)
¥2,901.91
+2.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=3316.47, ROE=9.5%, g=6%, r=10%
Reverse DCF
¥2,819.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -3.6% | Historical: 17.3%
Margin of Safety
¥3,689.53
+30.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=4919.37, 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.