K

Kingsemi Co Ltd
SSE:688037

Watchlist Manager
Kingsemi Co Ltd
SSE:688037
Watchlist
Price: 103.52 CNY 5.03%
Market Cap: 20.8B CNY

Relative Value

The Relative Value of one Kingsemi Co Ltd stock under the Base Case scenario is 164.22 CNY. Compared to the current market price of 103.52 CNY, Kingsemi Co Ltd is Undervalued by 37%.

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
164.22 CNY
Undervaluation 37%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
27
Median 3Y
14.4
Median 5Y
18.6
Industry
3.1
Forward
11.1
vs History
39
vs Industry
18
Median 3Y
118.9
Median 5Y
130.7
Industry
26.1
Forward
93.1
vs History
28
vs Industry
8
Median 3Y
-32.1
Median 5Y
-53.9
Industry
16.8
vs History
3
vs Industry
Median 3Y
-87.5
Median 5Y
-94.1
Industry
21.5
vs History
76
vs Industry
20
Median 3Y
10.2
Median 5Y
11.7
Industry
2.2
vs History
76
vs Industry
24
Median 3Y
14.6
Median 5Y
18.1
Industry
3
Forward
11.2
vs History
77
vs Industry
32
Median 3Y
37.6
Median 5Y
46.6
Industry
10.1
vs History
61
vs Industry
15
Median 3Y
115.2
Median 5Y
162.7
Industry
15.4
Forward
97.3
vs History
61
vs Industry
17
Median 3Y
115.2
Median 5Y
162.7
Industry
20.5
Forward
140.9
vs History
26
vs Industry
7
Median 3Y
-33
Median 5Y
-52.9
Industry
15.8
vs History
vs Industry
Median 3Y
-51.7
Median 5Y
-59
Industry
20.3
vs History
77
vs Industry
32
Median 3Y
7.8
Median 5Y
10.5
Industry
2.1

Multiples Across Competitors

Competitors Multiples
Kingsemi Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Kingsemi Co Ltd
SSE:688037
20.8B CNY 12.9 150.6 122.6 122.6
US
Brooks Automation Inc
LSE:0HQ1
317.9B USD 489.4 -1 964.7 11 052.1 -5 447.9
NL
ASML Holding NV
AEX:ASML
265.3B EUR 9.4 35 25.8 28.4
US
Applied Materials Inc
NASDAQ:AMAT
127.7B USD 4.6 20.1 14.7 15.4
US
Lam Research Corp
NASDAQ:LRCX
100.2B USD 6.2 23.3 19.1 20.6
US
KLA Corp
NASDAQ:KLAC
96.7B USD 8.9 30.2 20.9 22.8
JP
Tokyo Electron Ltd
TSE:8035
10.2T JPY 4.4 19.4 13.8 15
JP
Advantest Corp
TSE:6857
5.9T JPY 8.6 43.2 27.3 31.5
CN
NAURA Technology Group Co Ltd
SZSE:002371
228.9B CNY 8.2 41.7 36.1 36.1
NL
ASM International NV
AEX:ASM
22.6B EUR 7.7 33 22.2 27.6
JP
Disco Corp
TSE:6146
3.6T JPY 9.5 29.7 19.2 20.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
K
Kingsemi Co Ltd
SSE:688037
Average EV/EBITDA: 1 034
122.6
30%
4.1
US
B
Brooks Automation Inc
LSE:0HQ1
11 052.1
78%
141.7
NL
ASML Holding NV
AEX:ASML
25.8
18%
1.4
US
Applied Materials Inc
NASDAQ:AMAT
14.7
9%
1.6
US
Lam Research Corp
NASDAQ:LRCX
19.1
16%
1.2
US
KLA Corp
NASDAQ:KLAC
20.9
14%
1.5
JP
Tokyo Electron Ltd
TSE:8035
13.8
23%
0.6
JP
Advantest Corp
TSE:6857
27.3
47%
0.6
CN
NAURA Technology Group Co Ltd
SZSE:002371
36.1
39%
0.9
NL
ASM International NV
AEX:ASM
22.2
21%
1.1
JP
Disco Corp
TSE:6146
19.2
23%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
K
Kingsemi Co Ltd
SSE:688037
Average EV/EBIT: 34.1
122.6
23%
5.3
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -5 447.9 N/A N/A
NL
ASML Holding NV
AEX:ASML
28.4
18%
1.6
US
Applied Materials Inc
NASDAQ:AMAT
15.4
9%
1.7
US
Lam Research Corp
NASDAQ:LRCX
20.6
17%
1.2
US
KLA Corp
NASDAQ:KLAC
22.8
15%
1.5
JP
Tokyo Electron Ltd
TSE:8035
15
N/A N/A
JP
Advantest Corp
TSE:6857
31.5
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
36.1
34%
1.1
NL
ASM International NV
AEX:ASM
27.6
24%
1.2
JP
Disco Corp
TSE:6146
20.6
N/A N/A