T

Topco Media Co Ltd
KOSDAQ:134580

Watchlist Manager
Topco Media Co Ltd
KOSDAQ:134580
Watchlist
Price: 1 993 KRW -0.85% Market Closed
Market Cap: 98.2B KRW

Relative Value

The Relative Value of one Topco Media Co Ltd stock under the Base Case scenario is hidden KRW. Compared to the current market price of 1 993 KRW, Topco Media Co Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Topco Media Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
43
Median 3Y
2.9
Median 5Y
2.9
Industry
2.2
Forward
2.3
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-9.8
Industry
27.1
Forward
9
vs History
vs Industry
7
Median 3Y
-14.1
Median 5Y
-8.3
Industry
16.2
vs History
vs Industry
7
Median 3Y
-14
Median 5Y
-7.9
Industry
21.2
vs History
25
vs Industry
58
Median 3Y
2
Median 5Y
2
Industry
2.5
vs History
33
vs Industry
52
Median 3Y
2.4
Median 5Y
2.2
Industry
2.4
Forward
2.3
vs History
vs Industry
58
Median 3Y
0
Median 5Y
4.1
Industry
7.6
vs History
17
vs Industry
24
Median 3Y
-14.1
Median 5Y
-12.1
Industry
17.1
vs History
vs Industry
4
Median 3Y
-15.6
Median 5Y
-12.1
Industry
23.3
Forward
16.1
vs History
vs Industry
9
Median 3Y
-9
Median 5Y
-7.9
Industry
15.8
vs History
vs Industry
7
Median 3Y
-7.9
Median 5Y
-7.9
Industry
16.9
vs History
41
vs Industry
53
Median 3Y
1.9
Median 5Y
1.8
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Topco Media Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Topco Media Co Ltd
KOSDAQ:134580
97.8B KRW 3 -52.7 26.3 -317
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
307.5B USD 5.3 29.8 20 24.1
US
Arista Networks Inc
NYSE:ANET
164.4B USD 19.5 49 41.8 42.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
696.4B CNY 22.1 82.9 69 69
US
Motorola Solutions Inc
NYSE:MSI
62.8B USD 5.5 29.7 22.3 25.2
FI
Nokia Oyj
OMXH:NOKIA
29.9B EUR 1.5 32.2 14.6 27.8
US
Ubiquiti Inc
NYSE:UI
34.6B USD 12.5 43.6 36.2 37
US
Ciena Corp
NYSE:CIEN
33.9B USD 7.1 274.7 75.6 109.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
299.2B SEK 1.2 12.1 6.9 9.1
US
Lumentum Holdings Inc
NASDAQ:LITE
28.1B USD 15.2 249.5 202.5 -278.6
P/E Multiple
Earnings Growth PEG
KR
T
Topco Media Co Ltd
KOSDAQ:134580
Average P/E: 795 751.1
Negative Multiple: -52.7
N/A N/A
JP
N
Nakayo Inc
TSE:6715
7 956 708
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
29.8
24%
1.2
US
Arista Networks Inc
NYSE:ANET
49
22%
2.2
CN
Zhongji Innolight Co Ltd
SZSE:300308
82.9
76%
1.1
US
Motorola Solutions Inc
NYSE:MSI
29.7
24%
1.2
FI
Nokia Oyj
OMXH:NOKIA
32.2
N/A N/A
US
Ubiquiti Inc
NYSE:UI
43.6
4%
10.9
US
Ciena Corp
NYSE:CIEN
274.7
109%
2.5
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
12.1
944%
0
US
Lumentum Holdings Inc
NASDAQ:LITE
249.5
197%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
T
Topco Media Co Ltd
KOSDAQ:134580
Average EV/EBITDA: 33 139.5
26.3
N/A N/A
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
20
19%
1.1
US
Arista Networks Inc
NYSE:ANET
41.8
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
69
85%
0.8
US
Motorola Solutions Inc
NYSE:MSI
22.3
14%
1.6
FI
Nokia Oyj
OMXH:NOKIA
14.6
N/A N/A
US
Ubiquiti Inc
NYSE:UI
36.2
7%
5.2
US
Ciena Corp
NYSE:CIEN
75.6
38%
2
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.9
5%
1.4
US
Lumentum Holdings Inc
NASDAQ:LITE
202.5
159%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
T
Topco Media Co Ltd
KOSDAQ:134580
Average EV/EBIT: 43.1
Negative Multiple: -317
N/A N/A
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
24.1
23%
1
US
Arista Networks Inc
NYSE:ANET
42.6
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
69
87%
0.8
US
Motorola Solutions Inc
NYSE:MSI
25.2
15%
1.7
FI
Nokia Oyj
OMXH:NOKIA
27.8
N/A N/A
US
Ubiquiti Inc
NYSE:UI
37
7%
5.3
US
Ciena Corp
NYSE:CIEN
109.7
48%
2.3
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.1
10%
0.9
US
Lumentum Holdings Inc
NASDAQ:LITE
Negative Multiple: -278.6 N/A N/A