Tokyo Seimitsu Co Ltd
TSE:7729

Watchlist Manager
Tokyo Seimitsu Co Ltd Logo
Tokyo Seimitsu Co Ltd
TSE:7729
Watchlist
Price: 8 559 JPY 2.92% Market Closed
Market Cap: 360.8B JPY

Relative Value

The Relative Value of one Tokyo Seimitsu Co Ltd stock under the Base Case scenario is 8 025.26 JPY. Compared to the current market price of 8 559 JPY, Tokyo Seimitsu Co Ltd is Overvalued by 6%.

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
8 025.26 JPY
Overvaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
50
Median 3Y
2.1
Median 5Y
1.8
Industry
2.8
Forward
2.3
vs History
55
vs Industry
47
Median 3Y
12.2
Median 5Y
13.4
Industry
23.6
Forward
13.7
vs History
28
vs Industry
37
Median 3Y
13.1
Median 5Y
12.3
Industry
16.3
vs History
33
vs Industry
34
Median 3Y
12.1
Median 5Y
12.1
Industry
23.7
vs History
22
vs Industry
47
Median 3Y
1.9
Median 5Y
1.6
Industry
2
vs History
23
vs Industry
51
Median 3Y
1.9
Median 5Y
1.5
Industry
2.8
Forward
2.1
vs History
22
vs Industry
63
Median 3Y
4.6
Median 5Y
3.6
Industry
9.4
vs History
26
vs Industry
46
Median 3Y
7.9
Median 5Y
7
Industry
14.1
Forward
8.9
vs History
30
vs Industry
45
Median 3Y
9.1
Median 5Y
8.7
Industry
19.1
vs History
28
vs Industry
38
Median 3Y
11.4
Median 5Y
9.4
Industry
15.4
vs History
19
vs Industry
27
Median 3Y
9.2
Median 5Y
9.2
Industry
21.1
vs History
19
vs Industry
43
Median 3Y
1.8
Median 5Y
1.6
Industry
1.9

Multiples Across Competitors

Competitors Multiples
Tokyo Seimitsu Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Tokyo Seimitsu Co Ltd
TSE:7729
346.3B JPY 2.3 12.9 8.8 10.3
NL
ASML Holding NV
AEX:ASML
246.5B EUR 8.7 32.6 23.9 26.3
US
Brooks Automation Inc
LSE:0HQ1
241.1B USD 371.2 -1 490.2 8 378.8 -4 130.1
US
Applied Materials Inc
NASDAQ:AMAT
126.4B USD 4.6 19.9 14.7 15.4
US
Lam Research Corp
NASDAQ:LRCX
96.7B USD 5.6 20.8 16.8 17.9
US
KLA Corp
NASDAQ:KLAC
92.7B USD 8 25.1 18.1 19.6
JP
Tokyo Electron Ltd
TSE:8035
10.4T JPY 4.5 19.7 14 15.3
JP
Advantest Corp
TSE:6857
4.9T JPY 6.3 30.5 18.3 20.4
CN
NAURA Technology Group Co Ltd
SZSE:002371
235.2B CNY 7.3 38.7 32.3 32.3
NL
ASM International NV
AEX:ASM
22.1B EUR 7.5 32.2 21.2 26.4
JP
Disco Corp
TSE:6146
3.4T JPY 8.5 27.1 17.5 18.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Tokyo Seimitsu Co Ltd
TSE:7729
Average EV/EBITDA: 778.6
8.8
13%
0.7
NL
ASML Holding NV
AEX:ASML
23.9
19%
1.3
US
B
Brooks Automation Inc
LSE:0HQ1
8 378.8
78%
107.4
US
Applied Materials Inc
NASDAQ:AMAT
14.7
9%
1.6
US
Lam Research Corp
NASDAQ:LRCX
16.8
16%
1
US
KLA Corp
NASDAQ:KLAC
18.1
14%
1.3
JP
Tokyo Electron Ltd
TSE:8035
14
23%
0.6
JP
Advantest Corp
TSE:6857
18.3
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
32.3
32%
1
NL
ASM International NV
AEX:ASM
21.2
21%
1
JP
Disco Corp
TSE:6146
17.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Tokyo Seimitsu Co Ltd
TSE:7729
Average EV/EBIT: 20.3
10.3
N/A N/A
NL
ASML Holding NV
AEX:ASML
26.3
18%
1.5
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -4 130.1 N/A N/A
US
Applied Materials Inc
NASDAQ:AMAT
15.4
9%
1.7
US
Lam Research Corp
NASDAQ:LRCX
17.9
16%
1.1
US
KLA Corp
NASDAQ:KLAC
19.6
15%
1.3
JP
Tokyo Electron Ltd
TSE:8035
15.3
N/A N/A
JP
Advantest Corp
TSE:6857
20.4
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
32.3
27%
1.2
NL
ASM International NV
AEX:ASM
26.4
20%
1.3
JP
Disco Corp
TSE:6146
18.8
N/A N/A