Ushio Inc.

TSE:6925 Stock Report

Market Cap: JP¥200.3b

Ushio Valuation

Is 6925 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

0/6

Valuation Score 0/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 6925 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 6925 (¥2054.5) is trading above our estimate of fair value (¥1613.98)

Significantly Below Fair Value: 6925 is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 6925?

Key metric: As 6925 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 6925. This is calculated by dividing 6925's market cap by their current earnings.
What is 6925's PE Ratio?
PE Ratio22.7x
EarningsJP¥8.83b
Market CapJP¥200.35b

Price to Earnings Ratio vs Peers

How does 6925's PE Ratio compare to its peers?

The above table shows the PE ratio for 6925 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average15.2x
5805 SWCC
24.1x11.0%JP¥219.6b
6674 GS Yuasa
7.7x-5.6%JP¥275.0b
6592 Mabuchi Motor
18.2x5.4%JP¥275.4b
6651 Nitto Kogyo
10.7x2.9%JP¥110.7b
6925 Ushio
22.7x21.9%JP¥200.3b

Price-To-Earnings vs Peers: 6925 is expensive based on its Price-To-Earnings Ratio (22.7x) compared to the peer average (15.2x).

Price to Earnings Ratio vs Industry

How does 6925's PE Ratio compare vs other companies in the JP Electrical Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
No more companies available in this PE range
6925 22.7xIndustry Avg. 11.7xNo. of Companies9PE0816243240+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 6925 is expensive based on its Price-To-Earnings Ratio (22.7x) compared to the JP Electrical industry average (11.5x).

Price to Earnings Ratio vs Fair Ratio

What is 6925's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

6925 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio22.7x
Fair PE Ratio17.2x

Price-To-Earnings vs Fair Ratio: 6925 is expensive based on its Price-To-Earnings Ratio (22.7x) compared to the estimated Fair Price-To-Earnings Ratio (17.2x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 6925 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentJP¥2,077.50
JP¥2,087.50
+0.5%
10.5%JP¥2,400.00JP¥1,800.00n/a4
Nov ’25JP¥2,089.00
JP¥1,950.00
-6.7%
7.5%JP¥2,150.00JP¥1,800.00n/a3
Oct ’25JP¥2,084.00
JP¥1,983.33
-4.8%
7.2%JP¥2,150.00JP¥1,800.00n/a3
Sep ’25JP¥2,074.50
JP¥1,937.50
-6.6%
7.6%JP¥2,150.00JP¥1,800.00n/a4
Aug ’25JP¥2,094.50
JP¥1,937.50
-7.5%
7.6%JP¥2,150.00JP¥1,800.00n/a4
Jul ’25JP¥2,101.00
JP¥1,937.50
-7.8%
7.6%JP¥2,150.00JP¥1,800.00n/a4
Jun ’25JP¥2,110.50
JP¥1,937.50
-8.2%
7.6%JP¥2,150.00JP¥1,800.00n/a4
May ’25JP¥2,091.50
JP¥2,031.25
-2.9%
14.6%JP¥2,525.00JP¥1,800.00n/a4
Apr ’25JP¥1,912.50
JP¥2,105.00
+10.1%
20.0%JP¥2,820.00JP¥1,800.00n/a4
Mar ’25JP¥2,000.50
JP¥2,084.00
+4.2%
18.2%JP¥2,820.00JP¥1,800.00n/a5
Feb ’25JP¥2,062.00
JP¥2,124.00
+3.0%
16.8%JP¥2,820.00JP¥1,800.00n/a5
Jan ’25JP¥2,025.50
JP¥2,205.00
+8.9%
17.3%JP¥2,820.00JP¥1,800.00n/a4
Dec ’24JP¥1,901.00
JP¥2,144.00
+12.8%
16.9%JP¥2,820.00JP¥1,800.00n/a5
Nov ’24JP¥1,865.50
JP¥2,144.00
+14.9%
16.9%JP¥2,820.00JP¥1,800.00JP¥2,089.005
Oct ’24JP¥1,816.50
JP¥2,164.00
+19.1%
17.0%JP¥2,820.00JP¥1,800.00JP¥2,084.005
Sep ’24JP¥1,889.00
JP¥2,155.00
+14.1%
18.7%JP¥2,875.00JP¥1,800.00JP¥2,074.505
Aug ’24JP¥1,987.00
JP¥2,095.00
+5.4%
21.1%JP¥2,875.00JP¥1,700.00JP¥2,094.505
Jul ’24JP¥1,938.00
JP¥2,075.00
+7.1%
21.0%JP¥2,875.00JP¥1,700.00JP¥2,101.005
Jun ’24JP¥1,906.00
JP¥2,045.83
+7.3%
19.7%JP¥2,875.00JP¥1,700.00JP¥2,110.506
May ’24JP¥1,709.00
JP¥2,000.00
+17.0%
16.6%JP¥2,650.00JP¥1,700.00JP¥2,091.506
Apr ’24JP¥1,665.00
JP¥2,100.00
+26.1%
15.4%JP¥2,650.00JP¥1,750.00JP¥1,912.505
Mar ’24JP¥1,576.00
JP¥2,075.00
+31.7%
17.3%JP¥2,650.00JP¥1,750.00JP¥2,000.504
Feb ’24JP¥1,703.00
JP¥2,630.00
+54.4%
14.3%JP¥3,140.00JP¥2,250.00JP¥2,062.003
Jan ’24JP¥1,627.00
JP¥2,663.33
+63.7%
13.7%JP¥3,140.00JP¥2,250.00JP¥2,025.503
Dec ’23JP¥1,813.00
JP¥2,663.33
+46.9%
13.7%JP¥3,140.00JP¥2,250.00JP¥1,901.003
Nov ’23JP¥1,554.00
JP¥2,635.00
+69.6%
11.5%JP¥3,140.00JP¥2,400.00JP¥1,865.504

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

Kanadevia

JP¥159.8b

Kanadevia Corporation design, constructs, and manufactures energy-from-waste plants, desalination plants, and water and sewage treatment plants in Japan and internationally.

7004

JP¥950.00

7D

2.0%

1Y

7.3%

Terasaki ElectricLtd

JP¥28.6b

Manufactures and sells marine and industrial systems, circuit breakers, and medical devices in Japan and internationally.

6637

JP¥2,197.00

7D

3.9%

1Y

45.6%

Tsubakimoto Chain

JP¥195.7b

Manufactures and sells chains, motion control, mobility, materials handling systems components in Japan.

6371

JP¥1,900.00

7D

-0.8%

1Y

52.6%