I

ISC Co Ltd
KOSDAQ:095340

Watchlist Manager
ISC Co Ltd
KOSDAQ:095340
Watchlist
Price: 69 800 KRW 9.06%
Market Cap: 1.4T KRW
Have any thoughts about
ISC Co Ltd?
Write Note

Relative Value

The Relative Value of one ISC Co Ltd stock under the Base Case scenario is 53 357.7 KRW. Compared to the current market price of 69 800 KRW, ISC Co Ltd is Overvalued by 24%.

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
53 357.7 KRW
Overvaluation 24%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
19
Median 3Y
4.6
Median 5Y
3.2
Industry
3.1
Forward
6.9
vs History
53
vs Industry
14
Median 3Y
23.8
Median 5Y
26.4
Industry
25.2
Forward
25.1
vs History
25
vs Industry
28
Median 3Y
17.9
Median 5Y
15.8
Industry
16.3
vs History
vs Industry
14
Median 3Y
26.2
Median 5Y
12.5
Industry
21.1
vs History
44
vs Industry
47
Median 3Y
2.4
Median 5Y
2.1
Industry
2.2
vs History
26
vs Industry
25
Median 3Y
4.2
Median 5Y
2.8
Industry
3.1
Forward
5.4
vs History
26
vs Industry
32
Median 3Y
9.4
Median 5Y
7.6
Industry
10.2
vs History
26
vs Industry
16
Median 3Y
11.8
Median 5Y
10.5
Industry
15.1
Forward
16.5
vs History
39
vs Industry
9
Median 3Y
15.5
Median 5Y
15.5
Industry
19.5
Forward
20.1
vs History
25
vs Industry
33
Median 3Y
16.7
Median 5Y
14.5
Industry
15.4
vs History
26
vs Industry
22
Median 3Y
40.5
Median 5Y
22.2
Industry
19.6
vs History
26
vs Industry
29
Median 3Y
3.2
Median 5Y
2.1
Industry
2.1

Multiples Across Competitors

Competitors Multiples
ISC 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
ISC Co Ltd
KOSDAQ:095340
1.4T KRW 8.9 31.8 23.5 27.8
US
Brooks Automation Inc
LSE:0HQ1
440.6B USD 671.2 -2 683.5 27 186.2 -6 037.3
NL
ASML Holding NV
AEX:ASML
269.8B EUR 10.6 36.4 27.6 31.1
US
Applied Materials Inc
NASDAQ:AMAT
134.9B USD 5 18.8 15.9 16.7
US
Lam Research Corp
NASDAQ:LRCX
92.7B USD 5.9 22.9 18.5 20
US
KLA Corp
NASDAQ:KLAC
84.3B USD 8.2 28.4 19.3 21.2
JP
Tokyo Electron Ltd
TSE:8035
10.7T JPY 5 22.8 15.7 17.3
JP
Advantest Corp
TSE:6857
6.4T JPY 10.6 60.2 37.2 44.5
CN
NAURA Technology Group Co Ltd
SZSE:002371
219.9B CNY 7.9 40.2 34.7 34.7
JP
Disco Corp
TSE:6146
4.5T JPY 12.5 42.9 26 27.9
NL
ASM International NV
AEX:ASM
27.8B EUR 10.1 50.4 30 37.9
P/E Multiple
Earnings Growth P/E to Growth
KR
I
ISC Co Ltd
KOSDAQ:095340
Average P/E: 35.5
31.8
496%
0.1
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -2 683.5 N/A N/A
NL
ASML Holding NV
AEX:ASML
36.4
51%
0.7
US
Applied Materials Inc
NASDAQ:AMAT
18.8
31%
0.6
US
Lam Research Corp
NASDAQ:LRCX
22.9
66%
0.3
US
KLA Corp
NASDAQ:KLAC
28.4
85%
0.3
JP
Tokyo Electron Ltd
TSE:8035
22.8
99%
0.2
JP
Advantest Corp
TSE:6857
60.2
231%
0.3
CN
NAURA Technology Group Co Ltd
SZSE:002371
40.2
149%
0.3
JP
Disco Corp
TSE:6146
42.9
109%
0.4
NL
ASM International NV
AEX:ASM
50.4
49%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
I
ISC Co Ltd
KOSDAQ:095340
Average EV/EBITDA: 2 494.1
23.5
433%
0.1
US
B
Brooks Automation Inc
LSE:0HQ1
27 186.2
697%
39
NL
ASML Holding NV
AEX:ASML
27.6
39%
0.7
US
Applied Materials Inc
NASDAQ:AMAT
15.9
31%
0.5
US
Lam Research Corp
NASDAQ:LRCX
18.5
58%
0.3
US
KLA Corp
NASDAQ:KLAC
19.3
50%
0.4
JP
Tokyo Electron Ltd
TSE:8035
15.7
99%
0.2
JP
Advantest Corp
TSE:6857
37.2
179%
0.2
CN
NAURA Technology Group Co Ltd
SZSE:002371
34.7
168%
0.2
JP
Disco Corp
TSE:6146
26
90%
0.3
NL
ASM International NV
AEX:ASM
30
79%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
I
ISC Co Ltd
KOSDAQ:095340
Average EV/EBIT: 27.9
27.8
723%
0
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -6 037.3 N/A N/A
NL
ASML Holding NV
AEX:ASML
31.1
42%
0.7
US
Applied Materials Inc
NASDAQ:AMAT
16.7
31%
0.5
US
Lam Research Corp
NASDAQ:LRCX
20
62%
0.3
US
KLA Corp
NASDAQ:KLAC
21.2
54%
0.4
JP
Tokyo Electron Ltd
TSE:8035
17.3
N/A N/A
JP
Advantest Corp
TSE:6857
44.5
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
34.7
140%
0.2
JP
Disco Corp
TSE:6146
27.9
N/A N/A
NL
ASM International NV
AEX:ASM
37.9
91%
0.4

See Also

Discover More
Back to Top