Zenrin Co., Ltd.

TSE:9474 Stock Report

Market Cap: JP¥43.6b

Zenrin Valuation

Is 9474 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

  • 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 9474 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 9474 (¥816) is trading below our estimate of fair value (¥1320.89)

Significantly Below Fair Value: 9474 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 9474?

Key metric: As 9474 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 9474. This is calculated by dividing 9474's market cap by their current earnings.
What is 9474's PE Ratio?
PE Ratio13.7x
EarningsJP¥3.18b
Market CapJP¥43.56b

Price to Earnings Ratio vs Peers

How does 9474's PE Ratio compare to its peers?

The above table shows the PE ratio for 9474 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average13x
9467 AlphaPolis
17.4x9.8%JP¥26.5b
4298 Proto
10.5x7.0%JP¥55.2b
7119 halmek holdingsLtd
17.9xn/aJP¥9.7b
7849 Starts Publishing
6.3x7.4%JP¥11.0b
9474 Zenrin
13.7x2.5%JP¥43.6b

Price-To-Earnings vs Peers: 9474 is expensive based on its Price-To-Earnings Ratio (13.7x) compared to the peer average (13x).

Price to Earnings Ratio vs Industry

How does 9474's PE Ratio compare vs other companies in the JP Media Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
No more companies available in this PE range
9474 13.7xIndustry Avg. 15.7xNo. of Companies13PE0816243240+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 9474 is good value based on its Price-To-Earnings Ratio (13.7x) compared to the JP Media industry average (15.7x).

Price to Earnings Ratio vs Fair Ratio

What is 9474'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.

9474 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio13.7x
Fair PE Ratio16x

Price-To-Earnings vs Fair Ratio: 9474 is good value based on its Price-To-Earnings Ratio (13.7x) compared to the estimated Fair Price-To-Earnings Ratio (16x).

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 9474 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentJP¥816.00
JP¥980.00
+20.1%
12.8%JP¥1,150.00JP¥850.00n/a3
Nov ’25JP¥807.00
JP¥980.00
+21.4%
12.8%JP¥1,150.00JP¥850.00n/a3
Oct ’25JP¥875.00
JP¥980.00
+12.0%
12.8%JP¥1,150.00JP¥850.00n/a3
Sep ’25JP¥876.00
JP¥980.00
+11.9%
12.8%JP¥1,150.00JP¥850.00n/a3
Aug ’25JP¥951.00
JP¥980.00
+3.0%
12.8%JP¥1,150.00JP¥850.00n/a3
Jul ’25JP¥930.00
JP¥966.67
+3.9%
13.6%JP¥1,150.00JP¥850.00n/a3
Jun ’25JP¥860.00
JP¥966.67
+12.4%
13.6%JP¥1,150.00JP¥850.00n/a3
May ’25JP¥883.00
JP¥966.67
+9.5%
13.6%JP¥1,150.00JP¥850.00n/a3
Apr ’25JP¥840.00
JP¥1,083.33
+29.0%
12.1%JP¥1,200.00JP¥900.00n/a3
Mar ’25JP¥848.00
JP¥1,083.33
+27.8%
12.1%JP¥1,200.00JP¥900.00n/a3
Feb ’25JP¥869.00
JP¥1,083.33
+24.7%
12.1%JP¥1,200.00JP¥900.00n/a3
Jan ’25JP¥874.00
JP¥1,083.33
+24.0%
12.1%JP¥1,200.00JP¥900.00n/a3
Dec ’24JP¥898.00
JP¥1,083.33
+20.6%
12.1%JP¥1,200.00JP¥900.00n/a3
Nov ’24JP¥912.00
JP¥1,083.33
+18.8%
12.1%JP¥1,200.00JP¥900.00JP¥807.003
Oct ’24JP¥913.00
JP¥1,050.00
+15.0%
10.3%JP¥1,150.00JP¥900.00JP¥875.003
Sep ’24JP¥919.00
JP¥1,050.00
+14.3%
10.3%JP¥1,150.00JP¥900.00JP¥876.003
Aug ’24JP¥896.00
JP¥1,050.00
+17.2%
10.3%JP¥1,150.00JP¥900.00JP¥951.003
Jul ’24JP¥921.00
JP¥1,050.00
+14.0%
10.3%JP¥1,150.00JP¥900.00JP¥930.003
Jun ’24JP¥871.00
JP¥1,050.00
+20.6%
10.3%JP¥1,150.00JP¥900.00JP¥860.003
May ’24JP¥905.00
JP¥1,050.00
+16.0%
10.3%JP¥1,150.00JP¥900.00JP¥883.003
Apr ’24JP¥834.00
JP¥1,033.33
+23.9%
9.9%JP¥1,150.00JP¥900.00JP¥840.003
Mar ’24JP¥840.00
JP¥1,033.33
+23.0%
9.9%JP¥1,150.00JP¥900.00JP¥848.003
Feb ’24JP¥835.00
JP¥1,033.33
+23.8%
9.9%JP¥1,150.00JP¥900.00JP¥869.003
Jan ’24JP¥827.00
JP¥1,033.33
+24.9%
9.9%JP¥1,150.00JP¥900.00JP¥874.003
Dec ’23JP¥858.00
JP¥1,033.33
+20.4%
9.9%JP¥1,150.00JP¥900.00JP¥898.003
Nov ’23JP¥870.00
JP¥1,100.00
+26.4%
4.5%JP¥1,150.00JP¥1,050.00JP¥912.002

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

Material Group

JP¥5.8b

Provides marketing communication consulting services in PR and digital fields in Japan.

156A

JP¥589.00

7D

-0.3%

1Y

n/a

Trenders

JP¥7.5b

Engages in the marketing and investment business in Japan.

6069

JP¥956.00

7D

1.9%

1Y

-22.2%

Vector

JP¥44.2b

Engages in the public relations (PR) and advertising, press release distribution, video release distribution, direct marketing, media, investment, and human resources businesses in Japan, China, and internationally.

6058

JP¥942.00

7D

0.6%

1Y

-13.8%