Inter Action Corp
TSE:7725

Watchlist Manager
Inter Action Corp Logo
Inter Action Corp
TSE:7725
Watchlist
Price: 1 507 JPY 3.93% Market Closed
Market Cap: 17.3B JPY

Relative Value

The Relative Value of one Inter Action Corp stock under the Base Case scenario is 890.66 JPY. Compared to the current market price of 1 507 JPY, Inter Action Corp is Overvalued by 41%.

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
890.66 JPY
Overvaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
63
Median 3Y
2.2
Median 5Y
2.8
Industry
3.6
Forward
3.1
vs History
0
vs Industry
56
Median 3Y
15.7
Median 5Y
21.2
Industry
30.8
Forward
31.4
vs History
85
vs Industry
54
Median 3Y
21.9
Median 5Y
21.2
Industry
19.8
vs History
76
vs Industry
42
Median 3Y
8.3
Median 5Y
21.9
Industry
25.7
vs History
49
vs Industry
69
Median 3Y
1.4
Median 5Y
1.7
Industry
2.8
vs History
39
vs Industry
81
Median 3Y
1.3
Median 5Y
1.7
Industry
3.9
Forward
1.8
vs History
38
vs Industry
84
Median 3Y
2.6
Median 5Y
3.9
Industry
12.7
vs History
14
vs Industry
64
Median 3Y
5.1
Median 5Y
8.7
Industry
19.8
Forward
6.8
vs History
9
vs Industry
58
Median 3Y
5.7
Median 5Y
10.2
Industry
26.2
vs History
79
vs Industry
61
Median 3Y
13.5
Median 5Y
14.2
Industry
19.9
vs History
69
vs Industry
44
Median 3Y
3.2
Median 5Y
13.8
Industry
24.5
vs History
34
vs Industry
61
Median 3Y
1.7
Median 5Y
2.3
Industry
2.3

Multiples Across Competitors

Competitors Multiples
Inter Action Corp 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
Inter Action Corp
TSE:7725
17.3B JPY 3.2 34.9 11.7 14.5
NL
ASML Holding NV
AEX:ASML
448.5B EUR 13.9 44 33.3 36.7
US
Brooks Automation Inc
LSE:0HQ1
344B USD 579.3 -6 168.6 8 691.9 -15 855.7
US
Lam Research Corp
NASDAQ:LRCX
275.8B USD 14.1 47.5 39.8 42.2
US
Applied Materials Inc
NASDAQ:AMAT
254.4B USD 9 36.4 28.3 29.8
US
KLA Corp
NASDAQ:KLAC
204.1B USD 16.3 48.2 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 10.2 42.8 27.2 33.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Inter Action Corp
TSE:7725
Average EV/EBITDA: 820.4
11.7
N/A N/A
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
Inter Action Corp
TSE:7725
Average EV/EBIT: 36
14.5
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