T

TSE Co Ltd
KOSDAQ:131290

Watchlist Manager
TSE Co Ltd
KOSDAQ:131290
Watchlist
Price: 60 700 KRW 0.5% Market Closed
Market Cap: 671.3B KRW

Relative Value

The Relative Value of one TSE Co Ltd stock under the Base Case scenario is 78 686.7 KRW. Compared to the current market price of 60 700 KRW, TSE Co Ltd is Undervalued by 23%.

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
78 686.7 KRW
Undervaluation 23%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
61
Median 3Y
1.5
Median 5Y
1.9
Industry
3.6
Forward
1.7
vs History
52
vs Industry
32
Median 3Y
15.2
Median 5Y
16.4
Industry
30.8
Forward
18.4
vs History
47
vs Industry
20
Median 3Y
16.2
Median 5Y
15.6
Industry
19.8
vs History
vs Industry
3
Median 3Y
-23
Median 5Y
-19.2
Industry
25.7
vs History
47
vs Industry
58
Median 3Y
1.7
Median 5Y
1.8
Industry
2.8
vs History
60
vs Industry
61
Median 3Y
1.4
Median 5Y
1.7
Industry
3.9
Forward
1.6
vs History
60
vs Industry
52
Median 3Y
5.7
Median 5Y
6.4
Industry
12.7
vs History
52
vs Industry
46
Median 3Y
8.1
Median 5Y
8.8
Industry
19.8
Forward
8.5
vs History
31
vs Industry
34
Median 3Y
12.3
Median 5Y
12.5
Industry
26.2
Forward
14.6
vs History
44
vs Industry
21
Median 3Y
14.8
Median 5Y
14.4
Industry
19.9
vs History
vs Industry
5
Median 3Y
-23.3
Median 5Y
-17.7
Industry
24.5
vs History
49
vs Industry
59
Median 3Y
1.3
Median 5Y
1.4
Industry
2.3

Multiples Across Competitors

Competitors Multiples
TSE 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
TSE Co Ltd
KOSDAQ:131290
654.7B KRW 1.6 16 8.5 14.5
NL
ASML Holding NV
AEX:ASML
422B EUR 13.1 41.3 31.3 34.5
US
Brooks Automation Inc
LSE:0HQ1
300.3B USD 505.7 -5 385.6 7 587.4 -13 841
US
Lam Research Corp
NASDAQ:LRCX
263.7B USD 13.5 45.4 38 40.3
US
Applied Materials Inc
NASDAQ:AMAT
237.6B USD 8.4 34 26.5 27.8
US
KLA Corp
NASDAQ:KLAC
186.8B USD 14.9 44.1 32.6 35
JP
Tokyo Electron Ltd
TSE:8035
19.4T JPY 7.8 35.8 25 27.6
JP
Advantest Corp
TSE:6857
16.8T JPY 17.2 64.1 42.2 45.1
CN
NAURA Technology Group Co Ltd
SZSE:002371
356B CNY 9.7 56.6 51.5 51.5
JP
Disco Corp
TSE:6146
6.5T JPY 15.9 51.5 34.4 37.1
US
Teradyne Inc
NASDAQ:TER
36.1B USD 12.6 81.4 54.3 66.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
KR
T
TSE Co Ltd
KOSDAQ:131290
Average EV/EBITDA: 721.1
8.5
13%
0.7
NL
ASML Holding NV
AEX:ASML
31.3
13%
2.4
US
B
Brooks Automation Inc
LSE:0HQ1
7 587.4
46%
164.9
US
Lam Research Corp
NASDAQ:LRCX
38
15%
2.5
US
Applied Materials Inc
NASDAQ:AMAT
26.5
8%
3.3
US
KLA Corp
NASDAQ:KLAC
32.6
11%
3
JP
Tokyo Electron Ltd
TSE:8035
25
8%
3.1
JP
Advantest Corp
TSE:6857
42.2
22%
1.9
CN
NAURA Technology Group Co Ltd
SZSE:002371
51.5
32%
1.6
JP
Disco Corp
TSE:6146
34.4
11%
3.1
US
Teradyne Inc
NASDAQ:TER
54.3
26%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
T
TSE Co Ltd
KOSDAQ:131290
Average EV/EBIT: 38
14.5
18%
0.8
NL
ASML Holding NV
AEX:ASML
34.5
14%
2.5
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -13 841 N/A N/A
US
Lam Research Corp
NASDAQ:LRCX
40.3
15%
2.7
US
Applied Materials Inc
NASDAQ:AMAT
27.8
8%
3.5
US
KLA Corp
NASDAQ:KLAC
35
12%
2.9
JP
Tokyo Electron Ltd
TSE:8035
27.6
N/A N/A
JP
Advantest Corp
TSE:6857
45.1
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
51.5
28%
1.8
JP
Disco Corp
TSE:6146
37.1
N/A N/A
US
Teradyne Inc
NASDAQ:TER
66.7
30%
2.2