T

Tri Chemical Laboratories Inc
TSE:4369

Watchlist Manager
Tri Chemical Laboratories Inc
TSE:4369
Watchlist
Price: 3 335 JPY 6.21% Market Closed
Market Cap: 108.4B JPY

Relative Value

The Relative Value of one Tri Chemical Laboratories Inc stock under the Base Case scenario is 4 514.27 JPY. Compared to the current market price of 3 335 JPY, Tri Chemical Laboratories Inc is Undervalued by 26%.

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
4 514.27 JPY
Undervaluation 26%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
31
Median 3Y
5.9
Median 5Y
6.8
Industry
3.7
Forward
4.5
vs History
69
vs Industry
38
Median 3Y
21.4
Median 5Y
24.4
Industry
31.6
Forward
20.8
vs History
6
vs Industry
24
Median 3Y
29
Median 5Y
29.5
Industry
20.5
vs History
vs Industry
2
Median 3Y
14.2
Median 5Y
25.9
Industry
26.5
vs History
80
vs Industry
32
Median 3Y
3.3
Median 5Y
3.6
Industry
2.9
vs History
84
vs Industry
32
Median 3Y
5.3
Median 5Y
6
Industry
4
Forward
4.4
vs History
82
vs Industry
42
Median 3Y
13
Median 5Y
15.9
Industry
12.9
vs History
82
vs Industry
37
Median 3Y
15.7
Median 5Y
19.4
Industry
20.3
Forward
13.9
vs History
82
vs Industry
36
Median 3Y
21
Median 5Y
27.4
Industry
26.4
vs History
6
vs Industry
25
Median 3Y
26.5
Median 5Y
26.7
Industry
20.3
vs History
vs Industry
5
Median 3Y
19.3
Median 5Y
19.3
Industry
24.5
vs History
87
vs Industry
29
Median 3Y
3.7
Median 5Y
4.2
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Tri Chemical Laboratories Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Tri Chemical Laboratories Inc
TSE:4369
108.4B JPY 4.6 18.8 13.3 16.8
NL
ASML Holding NV
AEX:ASML
448.5B EUR 14.1 44.3 33.3 36.7
US
Brooks Automation Inc
LSE:0HQ1
344B USD 595.8 -6 345.1 8 691.9 -15 855.7
US
Lam Research Corp
NASDAQ:LRCX
275.8B USD 14.3 48.3 39.8 42.2
US
Applied Materials Inc
NASDAQ:AMAT
254.4B USD 9.1 37.1 28.3 29.8
US
KLA Corp
NASDAQ:KLAC
204.1B USD 16.5 48.7 35.6 38.3
JP
Tokyo Electron Ltd
TSE:8035
19.3T JPY 7.8 35.7 24.9 27.5
JP
Advantest Corp
TSE:6857
16.6T JPY 17 63.4 41.7 44.6
CN
NAURA Technology Group Co Ltd
SZSE:002371
378B CNY 10.3 60.1 54.7 54.7
JP
Disco Corp
TSE:6146
6.6T JPY 16.1 52 34.8 37.5
NL
ASM International NV
AEX:ASM
33.6B EUR 10.3 43.1 27.2 33.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
T
Tri Chemical Laboratories Inc
TSE:4369
Average EV/EBITDA: 820.5
13.3
20%
0.7
NL
ASML Holding NV
AEX:ASML
33.3
13%
2.6
US
B
Brooks Automation Inc
LSE:0HQ1
8 691.9
46%
189
US
Lam Research Corp
NASDAQ:LRCX
39.8
15%
2.7
US
Applied Materials Inc
NASDAQ:AMAT
28.3
8%
3.5
US
KLA Corp
NASDAQ:KLAC
35.6
11%
3.2
JP
Tokyo Electron Ltd
TSE:8035
24.9
8%
3.1
JP
Advantest Corp
TSE:6857
41.7
22%
1.9
CN
NAURA Technology Group Co Ltd
SZSE:002371
54.7
32%
1.7
JP
Disco Corp
TSE:6146
34.8
11%
3.2
NL
ASM International NV
AEX:ASM
27.2
13%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
T
Tri Chemical Laboratories Inc
TSE:4369
Average EV/EBIT: 36.2
16.8
N/A N/A
NL
ASML Holding NV
AEX:ASML
36.7
14%
2.6
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -15 855.7 N/A N/A
US
Lam Research Corp
NASDAQ:LRCX
42.2
15%
2.8
US
Applied Materials Inc
NASDAQ:AMAT
29.8
8%
3.7
US
KLA Corp
NASDAQ:KLAC
38.3
12%
3.2
JP
Tokyo Electron Ltd
TSE:8035
27.5
N/A N/A
JP
Advantest Corp
TSE:6857
44.6
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
54.7
28%
2
JP
Disco Corp
TSE:6146
37.5
N/A N/A
NL
ASM International NV
AEX:ASM
33.8
14%
2.4