T · 4013.T
Kinjiro Co.,Ltd.
- Sector
- Technology · Software - Application
- Headquarters
- Tokyo 101-0021
- Website
- kinjiro-e.com
Price · as of 2025-12-31
$558.00
Market cap 14.15B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $700.13 | +25.47% |
| Intrinsic Value(DCF) | $709.93 | +27.23% |
| Graham-Dodd Method(GD) | $650.15 | +16.51% |
| Graham Formula(GF) | $1,542.54 | +176.44% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $1,343.44 | $880.58 | $571.06 | $689.60 | $311.66 |
| 2021 | $345.18 | $399.52 | $359.87 | $320.04 | $40.40 |
| 2022 | $616.94 | $671.78 | $279.35 | $391.88 | $225.35 |
| 2023 | $381.40 | $366.05 | $234.61 | $427.13 | $343.50 |
| 2024 | $532.61 | $550.29 | $210.96 | $467.53 | $453.66 |
| 2025 | $714.00 | $700.13 | $922.63 | $650.15 | $1,542.54 |
AI valuation
Our deep-learning model estimates Kinjiro Co.,Ltd.'s (4013.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $700.13
- Current price
- $558.00
- AI upside
- +25.47%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$709.93
+27.23% upside
Graham-Dodd
$650.15
+16.51% upside
Graham Formula
$1,542.54
+176.44% upside
About Kinjiro Co.,Ltd.
Kinjiro Co.,Ltd. provides human resource management (HRM) solution services. The company develops integrated HRM package software, including employment, human resource, payroll, healthcare, and labor cost management system solutions. It also offers support services comprising operational consulting, system introduction, and post-installation support; undertakes time recorder/working terminal installation, LAN wiring, and electrical facility construction works; and TV conference/rental conference room services. The company was formerly known as Nittsusystem Co.,Ltd. and changed its name to Kinjiro Co.,Ltd. in 2021. Kinjiro Co.,Ltd. was incorporated in 1981 and is headquartered in Tokyo, Japan.
- CEO
- Minoru Kamura
- Employees
- 308
- Beta
- 0.50
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($709.93 ÷ $558.00) − 1 = +27.23% (DCF, example).