and ST HD Co.,Ltd. (ACOLF) fair value: what the stock is really worth
As of Sep 18, 2026: fair value of and ST HD Co.,Ltd. $24.28, price $25.16, upside -3.5%, quality 62 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch and ST HD Co.,Ltd. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Sep 23, 2026.
How to read this chart
5‑month range $24.88 – $25.16 · fair‑value band $17.00 – $31.57 · the $25.16 price screens above the $24.28 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Sep 23, 2026.
Follow and ST HD Co. in your weekly email
Every Wednesday you see whether and ST HD Co. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
and ST HD Co.,Ltd. plans, produces, and retails clothes and sundry goods in Japan and internationally. The company offers women's, men's, and kid's clothing products; and household products under various brands.
Show more
and ST HD Co.,Ltd. plans, produces, and retails clothes and sundry goods in Japan and internationally. The company offers women's, men's, and kid's clothing products; and household products under various brands. It also operates restaurants and stores; and engages in the resale business, such as disposal inventory and sample products, as well as licensing business for casual wear. and ST HD Co.,Ltd. was formerly known as Adastria Co., Ltd. and changed its name to and ST HD Co.,Ltd. in September 2025. The company was incorporated in 1953 and is headquartered in Tokyo, Japan.
Stock analysis
and ST HD Co.,Ltd. (ACOLF) currently trades at $25.16, while our model-based Fair Value estimate is $24.28, implying the stock looks roughly 3.6% fairly valued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of $28.53 per share, and 9 of the 24 models we run sit above the $25.16 price.
Bear case: the Earnings-Based group reads lowest at $7.08, and 15 of the 24 models stay below the price. Evidence for this calculation is medium.
Scenario range: $17.00 (bear) to $31.57 (bull), the price of $25.16 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 62/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
and ST HD Co.,Ltd. reported revenue of ¥304B in FY2026 versus ¥243B in FY2023, a compound +7.9%/yr. Reported net income was ¥9.5B in FY2026, compounding +8.0%/yr from FY2023.
Key figures
Market cap $1.2B · P/E ratio 15.2 · P/S ratio 0.48 · EPS (TTM) $1.65 · Net margin 3.1% · Return on equity 11.9% · Return on assets (EBIT) 12.0% · Operating margin 3.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
For context, the median of 10 Consumer Cyclical peers we cover trades at −1% fair-value upside, at −4%, ACOLF screens richer than that median.
Fair Value models
Bear $17.00Fair Value $24.28Bull $31.57
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then ($0.9403 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.71/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+3.8%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+7.9%
’23
’24
’25
’26
What shareholders gained per year (last 3 years), in JPY ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in JPY: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−3.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−3.9%
Dividend (yield on the price)0.0%
Profit margin 2023 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 5%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+16.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+3.8%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in JPY, Japan: IMF forecast 2.1% a year to 2030, 1.3% from 2016 to 2025) that is about +14.2% a year for the price and +1.7% for the forecasts.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Apparel Manufacturing · 217 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score62 · Above median
Fair Value upside−4% · Below median
Profitability
Return on equity (TTM)12% · Top 25%
Return on assets8% · Top 25%
Net margin (TTM)3% · Below median
Operating margin (TTM)3% · Below median
Growth and dividend
Revenue growth5% · Above median
Balance sheet
Debt / equity0.01× · Below median
Valuation Multiplesvs Apparel Manufacturing median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "and ST HD Co.,Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/ACOLF
Frequently asked questions
Is and ST HD Co.,Ltd. (ACOLF) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of $24.28 versus a price of $25.16, about −4% upside (fairly valued).
What is the fair value of ACOLF?
Our model-based fair value for and ST HD Co.,Ltd. is $24.28 (as of Sep 23, 2026), built from audited fundamentals. The current price: $25.16.
What is the quality score of ACOLF?
and ST HD Co.,Ltd. has a Quality Score of 62/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for and ST HD Co.,Ltd. (ACOLF)?
Our model-based price target is the fair value of $24.28 (as of Sep 23, 2026) from 24 valuation models. Cautious scenario $17.00, optimistic scenario $31.57. It is a calculation from audited fundamentals, not an analyst target.
What is the and ST HD Co.,Ltd. stock forecast for 2026?
Our models put fair value at $24.28, about −4% upside versus a price of $25.16 (fairly valued). Cautious scenario $17.00, optimistic scenario $31.57. The calculation is refreshed regularly with new filings.
What is the revenue of and ST HD Co.,Ltd. (ACOLF)?
and ST HD Co.,Ltd. reported trailing-twelve-month revenue of about ¥304B (latest available figure, as of Sep 23, 2026).
What growth is priced into and ST HD Co.,Ltd. (ACOLF)?
For today's price to be fair in a discounted-cash-flow model, and ST HD Co.,Ltd. would have to grow free cash flow by +16.6 % per year for five years (discount rate 11.2 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +7.9 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of ACOLF use?
Our models discount and ST HD Co.,Ltd. at 11.2 %: a base by market capitalisation (small), country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For and ST HD Co.,Ltd. that is +16.6 % per year a year over ten years, using the same discount rate (11.2 %) and the same formula as our fair value.
How much growth has and ST HD Co.,Ltd. (ACOLF) delivered so far?
Over the past 3 years revenue at and ST HD Co.,Ltd. grew +7.9 % a year. The price currently implies +16.6 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of and ST HD Co.,Ltd. (ACOLF) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into and ST HD Co.,Ltd. (+16.6 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of and ST HD Co.,Ltd. (ACOLF)?
The free-cash-flow yield on the price is 3.65 %: that much free cash flow and ST HD Co.,Ltd. produces per unit of market value. When it exceeds the discount rate of our models (11.2 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of and ST HD Co.,Ltd. (ACOLF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For and ST HD Co.,Ltd. it is $24.28 per share (as of Sep 23, 2026), against a price of $25.16. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is and ST HD Co.,Ltd. stock overvalued or undervalued in 2026?
As of Sep 23, 2026, ACOLF trades above its calculated fair value: price $25.16, fair value $24.28, a gap of about −4% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of ACOLF?
No. The price is what the market pays today ($25.16); the fair value is what the company's own numbers justify ($24.28). For and ST HD Co.,Ltd. the two are $0.8800 per share apart. That gap is exactly why we show both numbers side by side.
How much is and ST HD Co.,Ltd. worth?
The market values and ST HD Co.,Ltd. at about $1.2B (market capitalisation, as of Sep 23, 2026). Per share that is $25.16; our models calculate a fair value of $24.28 per share.
What do the bullish and bearish scenarios say about ACOLF?
Our models span a range for and ST HD Co.,Ltd.: cautious scenario $17.00, base $24.28, optimistic $31.57 per share (as of Sep 23, 2026, price $25.16). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of ACOLF?
and ST HD Co.,Ltd. trades at a price-to-earnings ratio of 15.2 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $24.28 is built from several models across several years. Other multiples: P/B 2.3, P/S 0.6, EV/EBITDA 5.3.
How solid is the balance sheet of and ST HD Co.,Ltd. (ACOLF)?
Balance-sheet figures for and ST HD Co.,Ltd. (as of Sep 23, 2026): return on equity 11.9%, debt of 0.01 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
Which stocks are comparable to and ST HD Co.,Ltd.?
From the same area (Consumer Cyclical) we also value Ralph Lauren Corporation, Moncler S.p.A, Gildan Activewear Inc, LPP SA, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is and ST HD Co.,Ltd. stock attractive at the current price?
The data as of Sep 23, 2026: price $25.16, calculated fair value $24.28 (−4%), Quality Score 62/100, from 24 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of ACOLF calculated?
We run and ST HD Co.,Ltd. through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $24.28, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.1 % above its aggregate fair value. and ST HD Co.,Ltd. itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of and ST HD Co.,Ltd. (ACOLF)?
The closing price on Sep 18, 2026 was $25.16. Our model-based fair value is $24.28, about −4% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with and ST HD Co.,Ltd. right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range ($17.00 to $31.57) leaves room in how you read the outcome.
Key figures of and ST HD Co.,Ltd.
How large is the market capitalisation of and ST HD Co.,Ltd. (ACOLF)?
The market capitalisation of and ST HD Co.,Ltd. is $1.2B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of and ST HD Co.,Ltd. (ACOLF)?
The price-to-sales ratio of and ST HD Co.,Ltd. is 0.48 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of and ST HD Co.,Ltd. (ACOLF)?
Earnings per share at and ST HD Co.,Ltd. are $1.65 (price ÷ EPS = P/E 15.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of and ST HD Co.,Ltd. (ACOLF)?
The net margin of and ST HD Co.,Ltd. is 3.1% (fiscal year 2026). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of and ST HD Co.,Ltd. (ACOLF)?
The return on equity (ROE) of and ST HD Co.,Ltd. is 11.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of and ST HD Co.,Ltd. (ACOLF)?
On an EBIT basis the return on assets of and ST HD Co.,Ltd. is 12.0% (avg 4y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of and ST HD Co.,Ltd. (ACOLF)?
The operating margin of and ST HD Co.,Ltd. is 3.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at and ST HD Co.,Ltd. (ACOLF)?
Revenue at and ST HD Co.,Ltd. is growing +5.4% versus a year earlier (3y avg +7.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
Free · no account needed
Watch and ST HD Co.,Ltd. in the live analysis
One click puts and ST HD Co.,Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Some data
Sep 23, 2026