Tosnet Corp
TSE:4754

Watchlist Manager
Tosnet Corp Logo
Tosnet Corp
TSE:4754
Watchlist
Price: 1 650 JPY 2.61%
Market Cap: 7.8B JPY

Relative Value

The Relative Value of one Tosnet Corp stock under the Base Case scenario is 919.44 JPY. Compared to the current market price of 1 650 JPY, Tosnet Corp is Overvalued by 44%.

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
919.44 JPY
Overvaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
65
Median 3Y
0.5
Median 5Y
0.5
Industry
1.2
vs History
31
vs Industry
51
Median 3Y
8
Median 5Y
8.1
Industry
16.8
vs History
0
vs Industry
45
Median 3Y
6
Median 5Y
6.3
Industry
10.1
vs History
14
vs Industry
33
Median 3Y
9.4
Median 5Y
9.3
Industry
16.8
vs History
0
vs Industry
64
Median 3Y
0.8
Median 5Y
0.7
Industry
1.7
vs History
4
vs Industry
89
Median 3Y
0.1
Median 5Y
0.1
Industry
1.5
vs History
4
vs Industry
87
Median 3Y
0.3
Median 5Y
0.3
Industry
4.3
vs History
4
vs Industry
67
Median 3Y
1.2
Median 5Y
1
Industry
8.6
vs History
4
vs Industry
64
Median 3Y
1.4
Median 5Y
1.3
Industry
12.7
vs History
3
vs Industry
66
Median 3Y
1.2
Median 5Y
1.1
Industry
10.8
vs History
0
vs Industry
52
Median 3Y
1.3
Median 5Y
1.3
Industry
15
vs History
4
vs Industry
83
Median 3Y
0.2
Median 5Y
0.2
Industry
1.2

Multiples Across Competitors

Competitors Multiples
Tosnet Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Tosnet Corp
TSE:4754
7.6B JPY 0.6 10.1 1.8 2.2
UK
Verisure PLC
STO:VSURE
15.5B EUR 3.3 -63.4 11.6 51.1
JP
Secom Co Ltd
TSE:9735
2.6T JPY 2.1 24.6 9 13.6
SE
Securitas AB
STO:SECU B
84.2B SEK 0.5 16.8 7.8 10.9
US
Brinks Co
NYSE:BCO
5.2B USD 1 30.3 9.7 15.2
JP
Sohgo Security Services Co Ltd
TSE:2331
611.4B JPY 1.1 19.3 6.7 10.1
SE
Loomis AB
STO:LOOMIS
25.7B SEK 0.8 14.3 4.3 8
US
Geo Group Inc
NYSE:GEO
2.3B USD 0.9 9.8 9 13.3
US
CoreCivic Inc
NYSE:CXW
2.1B USD 1 19 9 14.3
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD 91.4 -148.7 -862.7 -862.7
KR
S1 Corp
KRX:012750
2.5T KRW 0.9 13.6 4 7.1
P/E Multiple
Earnings Growth PEG
JP
Tosnet Corp
TSE:4754
Average P/E: 17.5
10.1
N/A N/A
UK
Verisure PLC
STO:VSURE
Negative Multiple: -63.4 N/A N/A
JP
Secom Co Ltd
TSE:9735
24.6
10%
2.5
SE
Securitas AB
STO:SECU B
16.8
14%
1.2
US
Brinks Co
NYSE:BCO
30.3
41%
0.7
JP
Sohgo Security Services Co Ltd
TSE:2331
19.3
14%
1.4
SE
Loomis AB
STO:LOOMIS
14.3
19%
0.8
US
Geo Group Inc
NYSE:GEO
9.8
92%
0.1
US
CoreCivic Inc
NYSE:CXW
19
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -148.7 N/A N/A
KR
S1 Corp
KRX:012750
13.6
7%
1.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Tosnet Corp
TSE:4754
Average EV/EBITDA: 7.3
1.8
N/A N/A
UK
Verisure PLC
STO:VSURE
11.6
N/A N/A
JP
Secom Co Ltd
TSE:9735
9
4%
2.2
SE
Securitas AB
STO:SECU B
7.8
3%
2.6
US
Brinks Co
NYSE:BCO
9.7
16%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
6.7
8%
0.8
SE
Loomis AB
STO:LOOMIS
4.3
4%
1.1
US
Geo Group Inc
NYSE:GEO
9
8%
1.1
US
CoreCivic Inc
NYSE:CXW
9
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
KR
S1 Corp
KRX:012750
4
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Tosnet Corp
TSE:4754
Average EV/EBIT: 14.6
2.2
N/A N/A
UK
Verisure PLC
STO:VSURE
51.1
N/A N/A
JP
Secom Co Ltd
TSE:9735
13.6
N/A N/A
SE
Securitas AB
STO:SECU B
10.9
5%
2.2
US
Brinks Co
NYSE:BCO
15.2
24%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
10.1
N/A N/A
SE
Loomis AB
STO:LOOMIS
8
7%
1.1
US
Geo Group Inc
NYSE:GEO
13.3
5%
2.7
US
CoreCivic Inc
NYSE:CXW
14.3
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
KR
S1 Corp
KRX:012750
7.1
7%
1