NEC Networks & System Integration Corp Relative Valuation - NEC Networks & System Integration Corp

Watchlist Manager

Watchlist

Price: 999 999.9999 JPY 30 341.4%

Market Cap: 149T JPY

Section:

Relative Value

The Relative Value of one NEC Networks & System Integration Corp stock under the Base Case scenario is 2 393.3564 JPY. Compared to the current market price of 999 999.9999 JPY, NEC Networks & System Integration Corp is Overvalued by 100%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

396.4

P/S

vs History	0
vs Industry	68

Median 5Y

0.9

Industry

2.4

Forward

400

More Details

8 628.4

P/E

vs History	0
vs Industry	27

Median 5Y

20.5

Industry

22.4

Forward

8 364.4

More Details

4 714.5

P/OCF

vs History	0
vs Industry	30

Median 5Y

17.1

Industry

16.9

More Details

5 606.5

P/FCFE

vs History	0
vs Industry	22

Median 5Y

18.6

Industry

20.9

More Details

958.6

P/B

vs History	0
vs Industry	44

Median 5Y

2.2

Industry

2.9

More Details

396.2

EV/S

vs History	0
vs Industry	69

Median 5Y

0.6

Industry

2.4

Forward

399.8

More Details

1 964.7

EV/GP

vs History	0
vs Industry	45

Median 5Y

3.3

Industry

4.8

More Details

4 531.9

EV/EBITDA

vs History	0
vs Industry	35

Median 5Y

7.9

Industry

12.7

Forward

4 285.9

More Details

5 123.8

EV/EBIT

vs History	0
vs Industry	35

Median 5Y

9.5

Industry

16.2

More Details

4 712.3

EV/OCF

vs History	0
vs Industry	33

Median 5Y

13.5

Industry

15.6

More Details

5 181.9

EV/FCFF

vs History	0
vs Industry	28

Median 5Y

17.7

Industry

18.3

More Details

948.7

EV/IC

vs History	0
vs Industry	46

Median 5Y

1.6

Industry

2.4

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
JP	N	NEC Networks & System Integration Corp TSE:1973	149T JPY	396.4	8 628.4	4 531.9	5 123.8
JP		Net One Systems Co Ltd TSE:7518	79.4T JPY	364.8	5 169.8	3 132.8	3 647.7
US		International Business Machines Corp NYSE:IBM	229.7B USD	3.7	38.1	18.4	27.2
IE		Accenture PLC NYSE:ACN	192.5B USD	2.9	25.1	15	18.2
IN		Tata Consultancy Services Ltd NSE:TCS	13.1T INR	5.2	26.9	18.7	20.2
IN		Infosys Ltd NSE:INFY	6.6T INR	4.1	23.9	16.6	18.9
IN		HCL Technologies Ltd NSE:HCLTECH	4.4T INR	3.8	25.5	16.3	19.6
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	38.6B USD	2	17.2	10.4	12.3
JP		Fujitsu Ltd TSE:6702	5.5T JPY	1.5	17.4	12.8	22.3
US		Gartner Inc NYSE:IT	33.3B USD	5.3	26.5	24.7	28.9
IN		Wipro Ltd NSE:WIPRO	2.8T INR	3.2	22.7	13.5	16.3

				Revenue Growth	P/S to Growth
JP	N	NEC Networks & System Integration Corp TSE:1973	Average P/S: 72.1 396.4	3%	132.1
JP		Net One Systems Co Ltd TSE:7518	364.8	7%	52.1
US		International Business Machines Corp NYSE:IBM	3.7	5%	0.7
IE		Accenture PLC NYSE:ACN	2.9	7%	0.4
IN		Tata Consultancy Services Ltd NSE:TCS	5.2	8%	0.7
IN		Infosys Ltd NSE:INFY	4.1	8%	0.5
IN		HCL Technologies Ltd NSE:HCLTECH	3.8	9%	0.4
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	2	7%	0.3
JP		Fujitsu Ltd TSE:6702	1.5	1%	1.5
US		Gartner Inc NYSE:IT	5.3	9%	0.6
IN		Wipro Ltd NSE:WIPRO	3.2	5%	0.6

				Earnings Growth	PEG
JP	N	NEC Networks & System Integration Corp TSE:1973	Average P/E: 1 274.7 8 628.4	8%	1 078.6
JP		Net One Systems Co Ltd TSE:7518	5 169.8	12%	430.8
US		International Business Machines Corp NYSE:IBM	38.1	24%	1.6
IE		Accenture PLC NYSE:ACN	25.1	10%	2.5
IN		Tata Consultancy Services Ltd NSE:TCS	26.9	10%	2.7
IN		Infosys Ltd NSE:INFY	23.9	9%	2.7
IN		HCL Technologies Ltd NSE:HCLTECH	25.5	11%	2.3
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	17.2	10%	1.7
JP		Fujitsu Ltd TSE:6702	17.4	12%	1.5
US		Gartner Inc NYSE:IT	26.5	1%	26.5
IN		Wipro Ltd NSE:WIPRO	22.7	12%	1.9

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Franklin Covey Co NYSE:FC	28.65 USD 0.56%
	Mohawk Industries Inc NYSE:MHK	116.5 USD 4.14%
	Ardmore Shipping Corp NYSE:ASC	10.15 USD 1.4%
	ASGN Inc NYSE:ASGN	63.73 USD 0.11%
	Skyworks Solutions Inc NASDAQ:SWKS	69.02 USD 2.63%
	Weatherford International PLC NASDAQ:WFRD	53.87 USD 3.14%

	Johnson & Johnson NYSE:JNJ	163.29 USD -0.21%
	Bank of America Corp NYSE:BAC	43.07 USD 1.41%
	Mastercard Inc NYSE:MA	543.67 USD 1.49%
	Salesforce Inc NYSE:CRM	285.96 USD 1.9%
	Abbvie Inc NYSE:ABBV	209.17 USD -0.4%
	Home Depot Inc NYSE:HD	363.77 USD 3.59%

	Arista Networks Inc NYSE:ANET	87.51 USD 5.27%
	Visa Inc NYSE:V	343.87 USD 2.45%
	Texas Pacific Land Corp NYSE:TPL	1 344.98 USD 5.64%
	KLA Corp NASDAQ:KLAC	727.73 USD 3.01%
	Manhattan Associates Inc NASDAQ:MANH	177.97 USD 4.03%
	Monolithic Power Systems Inc NASDAQ:MPWR	627.93 USD 6.25%

	ServiceNow Inc NYSE:NOW	849.73 USD 2.66%
	EOG Resources Inc NYSE:EOG	128.27 USD 2.48%
	Monster Beverage Corp NASDAQ:MNST	57.83 USD 0.91%
	Applied Materials Inc NASDAQ:AMAT	154.95 USD 1.86%
	Airbnb Inc NASDAQ:ABNB	129.82 USD 0.79%
	Synopsys Inc NASDAQ:SNPS	457.77 USD 2.04%

NEC Networks & System Integration Corp
TSE:1973

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
NEC Networks & System Integration Corp Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
JP	N	NEC Networks & System Integration Corp TSE:1973	Average EV/EBITDA: 710.1 4 531.9	13%	348.6
JP		Net One Systems Co Ltd TSE:7518	3 132.8	10%	313.3
US		International Business Machines Corp NYSE:IBM	18.4	11%	1.7
IE		Accenture PLC NYSE:ACN	15	8%	1.9
IN		Tata Consultancy Services Ltd NSE:TCS	18.7	9%	2.1
IN		Infosys Ltd NSE:INFY	16.6	10%	1.7
IN		HCL Technologies Ltd NSE:HCLTECH	16.3	10%	1.6
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	10.4	8%	1.3
JP		Fujitsu Ltd TSE:6702	12.8	8%	1.6
US		Gartner Inc NYSE:IT	24.7	13%	1.9
IN		Wipro Ltd NSE:WIPRO	13.5	8%	1.7

				EBIT Growth	EV/EBIT to Growth
JP	N	NEC Networks & System Integration Corp TSE:1973	Average EV/EBIT: 814.1 5 123.8	N/A	N/A
JP		Net One Systems Co Ltd TSE:7518	3 647.7	N/A	N/A
US		International Business Machines Corp NYSE:IBM	27.2	13%	2.1
IE		Accenture PLC NYSE:ACN	18.2	8%	2.3
IN		Tata Consultancy Services Ltd NSE:TCS	20.2	9%	2.2
IN		Infosys Ltd NSE:INFY	18.9	11%	1.7
IN		HCL Technologies Ltd NSE:HCLTECH	19.6	11%	1.8
US		Cognizant Technology Solutions Corp NASDAQ:CTSH	12.3	8%	1.5
JP		Fujitsu Ltd TSE:6702	22.3	N/A	N/A
US		Gartner Inc NYSE:IT	28.9	13%	2.2
IN		Wipro Ltd NSE:WIPRO	16.3	10%	1.6

N	NEC Networks & System Integration Corp TSE:1973	999 999.9999 JPY 30 341.4%
	Saudi Arabian Oil Co SAU:2222	27.75 SAR 2.02%

52 Week Range	2 159 999 999.9999
Price Target

NEC Networks & System Integration Corp TSE:1973

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples NEC Networks & System Integration Corp Competitors

See Also

Company

Help

Tools

Stocks

NEC Networks & System Integration Corp
TSE:1973

Competitors Multiples
NEC Networks & System Integration Corp Competitors