N

Nextin Inc
KOSDAQ:348210

Watchlist Manager
Nextin Inc
KOSDAQ:348210
Watchlist
Price: 54 500 KRW 1.68%
Market Cap: 571.2B KRW

Relative Value

The Relative Value of one Nextin Inc stock under the Base Case scenario is 91 866.02 KRW. Compared to the current market price of 54 500 KRW, Nextin Inc is Undervalued by 41%.

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.

Relative Value
Base Case
91 866.02 KRW
Undervaluation 41%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
78
vs Industry
30
Median 3Y
6
Median 5Y
6.6
Industry
2.8
Forward
4.2
vs History
70
vs Industry
42
Median 3Y
16.4
Median 5Y
19
Industry
23.1
Forward
12
vs History
68
vs Industry
37
Median 3Y
16.4
Median 5Y
19.7
Industry
15.6
vs History
40
vs Industry
31
Median 3Y
15
Median 5Y
15
Industry
21.2
vs History
91
vs Industry
23
Median 3Y
5.3
Median 5Y
6.1
Industry
2
vs History
78
vs Industry
29
Median 3Y
5.9
Median 5Y
6.4
Industry
2.8
Forward
4
vs History
80
vs Industry
51
Median 3Y
8.1
Median 5Y
9.6
Industry
9.2
vs History
71
vs Industry
41
Median 3Y
11.4
Median 5Y
13.5
Industry
14.2
Forward
8.6
vs History
71
vs Industry
42
Median 3Y
12.4
Median 5Y
14.3
Industry
19.1
Forward
9.7
vs History
66
vs Industry
37
Median 3Y
15.4
Median 5Y
18.8
Industry
14.4
vs History
36
vs Industry
26
Median 3Y
14.6
Median 5Y
17
Industry
19.1
vs History
89
vs Industry
25
Median 3Y
5.5
Median 5Y
6.9
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Nextin Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Nextin Inc
KOSDAQ:348210
560.1B KRW 4.9 14.6 10.4 11.4
NL
ASML Holding NV
AEX:ASML
238.6B EUR 8.4 31.5 23.1 25.5
US
Brooks Automation Inc
LSE:0HQ1
238.7B USD 367.4 -1 475.1 8 294.3 -4 088.5
US
Applied Materials Inc
NASDAQ:AMAT
127.5B USD 4.6 20.1 14.7 15.4
US
Lam Research Corp
NASDAQ:LRCX
94.8B USD 5.5 20.4 16.4 17.6
US
KLA Corp
NASDAQ:KLAC
92.2B USD 8.5 28.7 19.9 21.8
JP
Tokyo Electron Ltd
TSE:8035
9.7T JPY 4.2 18.4 13.1 14.3
CN
NAURA Technology Group Co Ltd
SZSE:002371
240.4B CNY 8.6 43.9 38 38
JP
Advantest Corp
TSE:6857
4.6T JPY 6 28.8 17.2 19.3
NL
ASM International NV
AEX:ASM
21.7B EUR 7.4 31.7 20.9 25.9
JP
Disco Corp
TSE:6146
3.1T JPY 7.8 24.9 15.9 17.1
P/E Multiple
Earnings Growth PEG
KR
N
Nextin Inc
KOSDAQ:348210
Average P/E: 26.3
14.6
25%
0.6
NL
ASML Holding NV
AEX:ASML
31.5
21%
1.5
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -1 475.1 N/A N/A
US
Applied Materials Inc
NASDAQ:AMAT
20.1
8%
2.5
US
Lam Research Corp
NASDAQ:LRCX
20.4
16%
1.3
US
KLA Corp
NASDAQ:KLAC
28.7
22%
1.3
JP
Tokyo Electron Ltd
TSE:8035
18.4
23%
0.8
CN
NAURA Technology Group Co Ltd
SZSE:002371
43.9
36%
1.2
JP
Advantest Corp
TSE:6857
28.8
N/A N/A
NL
ASM International NV
AEX:ASM
31.7
22%
1.4
JP
Disco Corp
TSE:6146
24.9
8%
3.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
N
Nextin Inc
KOSDAQ:348210
Average EV/EBITDA: 771.3
10.4
25%
0.4
NL
ASML Holding NV
AEX:ASML
23.1
19%
1.2
US
B
Brooks Automation Inc
LSE:0HQ1
8 294.3
78%
106.3
US
Applied Materials Inc
NASDAQ:AMAT
14.7
9%
1.6
US
Lam Research Corp
NASDAQ:LRCX
16.4
16%
1
US
KLA Corp
NASDAQ:KLAC
19.9
14%
1.4
JP
Tokyo Electron Ltd
TSE:8035
13.1
23%
0.6
CN
NAURA Technology Group Co Ltd
SZSE:002371
38
39%
1
JP
Advantest Corp
TSE:6857
17.2
N/A N/A
NL
ASM International NV
AEX:ASM
20.9
21%
1
JP
Disco Corp
TSE:6146
15.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
N
Nextin Inc
KOSDAQ:348210
Average EV/EBIT: 20.6
11.4
25%
0.5
NL
ASML Holding NV
AEX:ASML
25.5
18%
1.4
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -4 088.5 N/A N/A
US
Applied Materials Inc
NASDAQ:AMAT
15.4
9%
1.7
US
Lam Research Corp
NASDAQ:LRCX
17.6
16%
1.1
US
KLA Corp
NASDAQ:KLAC
21.8
15%
1.5
JP
Tokyo Electron Ltd
TSE:8035
14.3
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
38
35%
1.1
JP
Advantest Corp
TSE:6857
19.3
N/A N/A
NL
ASM International NV
AEX:ASM
25.9
20%
1.3
JP
Disco Corp
TSE:6146
17.1
N/A N/A