Tosho Valuation

Is 8920 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Sales vs Peers

  • Price-To-Sales vs Industry

  • Price-To-Sales vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 8920 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 8920 (¥618) is trading below our estimate of fair value (¥1943.1)

Significantly Below Fair Value: 8920 is trading below fair value by more than 20%.


Key Valuation Metric

Which metric is best to use when looking at relative valuation for 8920?

Key metric: As 8920 is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 8920. This is calculated by dividing 8920's market cap by their current revenue.
What is 8920's PS Ratio?
PS Ratio0.7x
SalesJP¥32.28b
Market CapJP¥23.63b

Price to Sales Ratio vs Peers

How does 8920's PS Ratio compare to its peers?

The above table shows the PS ratio for 8920 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PSEstimated GrowthMarket Cap
Peer Average0.9x
7092 Fast Fitness Japan
1.5x9.6%JP¥25.7b
5261 RESOL HOLDINGSLtd
1.1xn/aJP¥28.4b
4801 Central Sports
0.6xn/aJP¥27.0b
2378 RenaissanceIncorporated
0.4x7.9%JP¥19.2b
8920 Tosho
0.7x-5.6%JP¥23.6b

Price-To-Sales vs Peers: 8920 is good value based on its Price-To-Sales Ratio (0.7x) compared to the peer average (0.9x).


Price to Sales Ratio vs Industry

How does 8920's PS Ratio compare vs other companies in the JP Hospitality Industry?

2 CompaniesPrice / SalesEstimated GrowthMarket Cap
9726 KNT-CT Holdings
0.1xn/aUS$195.32m
3069 JFLA Holdings
0.1xn/aUS$45.37m
No more companies available in this PS range
8920 0.7xIndustry Avg. 0.9xNo. of Companies20PS00.61.21.82.43+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Sales vs Industry: 8920 is good value based on its Price-To-Sales Ratio (0.7x) compared to the JP Hospitality industry average (0.9x).


Price to Sales Ratio vs Fair Ratio

What is 8920's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

8920 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio0.7x
Fair PS Ratio0.4x

Price-To-Sales vs Fair Ratio: 8920 is expensive based on its Price-To-Sales Ratio (0.7x) compared to the estimated Fair Price-To-Sales Ratio (0.4x).


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 8920 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentJP¥618.00
JP¥1,433.33
+131.9%
49.0%JP¥2,400.00JP¥750.00n/a3
Dec ’25JP¥635.00
JP¥1,433.33
+125.7%
49.0%JP¥2,400.00JP¥750.00n/a3
Nov ’25JP¥680.00
JP¥1,400.00
+105.9%
46.9%JP¥2,300.00JP¥750.00n/a3
Oct ’25JP¥692.00
JP¥1,400.00
+102.3%
46.9%JP¥2,300.00JP¥750.00n/a3
Sep ’25JP¥729.00
JP¥1,433.33
+96.6%
49.0%JP¥2,400.00JP¥750.00n/a3
Aug ’25JP¥691.00
JP¥1,433.33
+107.4%
49.0%JP¥2,400.00JP¥750.00n/a3
Jul ’25JP¥721.00
JP¥1,433.33
+98.8%
49.0%JP¥2,400.00JP¥750.00n/a3
Jun ’25JP¥725.00
JP¥1,490.00
+105.5%
45.9%JP¥2,400.00JP¥750.00n/a3
May ’25JP¥694.00
JP¥1,873.33
+169.9%
21.0%JP¥2,200.00JP¥1,320.00n/a3
Apr ’25JP¥726.00
JP¥1,873.33
+158.0%
21.0%JP¥2,200.00JP¥1,320.00n/a3
Mar ’25JP¥773.00
JP¥1,873.33
+142.3%
21.0%JP¥2,200.00JP¥1,320.00n/a3
Feb ’25JP¥810.00
JP¥1,873.33
+131.3%
21.0%JP¥2,200.00JP¥1,320.00n/a3
Jan ’25JP¥836.00
JP¥1,873.33
+124.1%
21.0%JP¥2,200.00JP¥1,320.00n/a3
Dec ’24JP¥801.00
JP¥1,930.00
+140.9%
16.3%JP¥2,200.00JP¥1,490.00JP¥635.003
Nov ’24JP¥930.00
JP¥2,030.00
+118.3%
20.5%JP¥2,500.00JP¥1,490.00JP¥680.003
Oct ’24JP¥1,139.00
JP¥2,030.00
+78.2%
20.5%JP¥2,500.00JP¥1,490.00JP¥692.003
Sep ’24JP¥1,232.00
JP¥2,030.00
+64.8%
20.5%JP¥2,500.00JP¥1,490.00JP¥729.003
Aug ’24JP¥1,385.00
JP¥2,030.00
+46.6%
20.5%JP¥2,500.00JP¥1,490.00JP¥691.003
Jul ’24JP¥1,262.00
JP¥2,030.00
+60.9%
20.5%JP¥2,500.00JP¥1,490.00JP¥721.003
Jun ’24JP¥1,138.00
JP¥1,956.67
+71.9%
26.2%JP¥2,500.00JP¥1,270.00JP¥725.003
May ’24JP¥1,373.00
JP¥1,890.00
+37.7%
23.6%JP¥2,300.00JP¥1,270.00JP¥694.003
Apr ’24JP¥1,151.00
JP¥1,956.67
+70.0%
24.8%JP¥2,300.00JP¥1,270.00JP¥726.003
Mar ’24JP¥1,212.00
JP¥1,956.67
+61.4%
24.8%JP¥2,300.00JP¥1,270.00JP¥773.003
Feb ’24JP¥1,216.00
JP¥1,856.67
+52.7%
23.3%JP¥2,300.00JP¥1,270.00JP¥810.003
Jan ’24JP¥1,124.00
JP¥1,856.67
+65.2%
23.3%JP¥2,300.00JP¥1,270.00JP¥836.003
Dec ’23JP¥1,205.00
JP¥1,800.00
+49.4%
28.3%JP¥2,300.00JP¥1,100.00JP¥801.003

Analyst Forecast: Target price is more than 20% higher than the current share price, but analysts are not within a statistically confident range of agreement.


Discover undervalued companies

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/26 11:04
End of Day Share Price 2024/12/26 00:00
Earnings2024/09/30
Annual Earnings2024/03/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Tosho Co., Ltd. is covered by 8 analysts. 3 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Junichi ShimizuDeutsche Bank
Yukiko NonamiGoldman Sachs
Seiichiro SamejimaIchiyoshi Research Institute Inc.