Tokyo Seimitsu Co Ltd
TSE:7729

Watchlist Manager
Tokyo Seimitsu Co Ltd Logo
Tokyo Seimitsu Co Ltd
TSE:7729
Watchlist
Price: 8 708 JPY 1.87% Market Closed
Market Cap: 367.1B JPY

Relative Value

The Relative Value of one Tokyo Seimitsu Co Ltd stock under the Base Case scenario is 7 974.88 JPY. Compared to the current market price of 8 708 JPY, Tokyo Seimitsu Co Ltd is Overvalued by 8%.

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
7 974.88 JPY
Overvaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
50
Median 3Y
2
Median 5Y
1.7
Industry
3.1
Forward
2.4
vs History
55
vs Industry
47
Median 3Y
11.9
Median 5Y
13.5
Industry
26.1
Forward
14.3
vs History
31
vs Industry
37
Median 3Y
12.9
Median 5Y
12.3
Industry
16.8
vs History
36
vs Industry
34
Median 3Y
10.4
Median 5Y
12.1
Industry
21.5
vs History
20
vs Industry
47
Median 3Y
1.8
Median 5Y
1.6
Industry
2.2
vs History
17
vs Industry
51
Median 3Y
1.8
Median 5Y
1.3
Industry
3
Forward
2.1
vs History
15
vs Industry
63
Median 3Y
4.3
Median 5Y
3.5
Industry
10.1
vs History
23
vs Industry
46
Median 3Y
7.6
Median 5Y
6.6
Industry
15.4
Forward
9.1
vs History
26
vs Industry
45
Median 3Y
8.8
Median 5Y
7.9
Industry
20.5
vs History
31
vs Industry
38
Median 3Y
10.8
Median 5Y
9.4
Industry
15.8
vs History
19
vs Industry
27
Median 3Y
7.1
Median 5Y
9.2
Industry
20.3
vs History
19
vs Industry
43
Median 3Y
1.7
Median 5Y
1.5
Industry
2.1

Multiples Across Competitors

Competitors Multiples
Tokyo Seimitsu Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Tokyo Seimitsu Co Ltd
TSE:7729
352.3B JPY 2.4 13.1 9 10.5
US
Brooks Automation Inc
LSE:0HQ1
330.8B USD 509.3 -2 044.6 11 502.2 -5 669.8
NL
ASML Holding NV
AEX:ASML
259.8B EUR 9.2 34.3 25.2 27.8
US
Applied Materials Inc
NASDAQ:AMAT
125.2B USD 4.5 19.7 14.4 15.1
US
Lam Research Corp
NASDAQ:LRCX
98B USD 6 22.8 18.7 20.1
US
KLA Corp
NASDAQ:KLAC
94.7B USD 8.7 29.5 20.5 22.4
JP
Tokyo Electron Ltd
TSE:8035
10.4T JPY 4.5 19.8 14.1 15.3
JP
Advantest Corp
TSE:6857
5.7T JPY 8.4 42 26.5 30.6
CN
NAURA Technology Group Co Ltd
SZSE:002371
228B CNY 8.2 41.6 36 36
JP
Disco Corp
TSE:6146
3.8T JPY 10.1 31.6 20.6 22
NL
ASM International NV
AEX:ASM
22.4B EUR 7.6 32.7 22 27.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Tokyo Seimitsu Co Ltd
TSE:7729
Average EV/EBITDA: 1 064.5
9
13%
0.7
US
B
Brooks Automation Inc
LSE:0HQ1
11 502.2
78%
147.5
NL
ASML Holding NV
AEX:ASML
25.2
18%
1.4
US
Applied Materials Inc
NASDAQ:AMAT
14.4
9%
1.6
US
Lam Research Corp
NASDAQ:LRCX
18.7
16%
1.2
US
KLA Corp
NASDAQ:KLAC
20.5
14%
1.5
JP
Tokyo Electron Ltd
TSE:8035
14.1
23%
0.6
JP
Advantest Corp
TSE:6857
26.5
47%
0.6
CN
NAURA Technology Group Co Ltd
SZSE:002371
36
39%
0.9
JP
Disco Corp
TSE:6146
20.6
23%
0.9
NL
ASM International NV
AEX:ASM
22
21%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Tokyo Seimitsu Co Ltd
TSE:7729
Average EV/EBIT: 22.7
10.5
N/A N/A
US
B
Brooks Automation Inc
LSE:0HQ1
Negative Multiple: -5 669.8 N/A N/A
NL
ASML Holding NV
AEX:ASML
27.8
18%
1.5
US
Applied Materials Inc
NASDAQ:AMAT
15.1
9%
1.7
US
Lam Research Corp
NASDAQ:LRCX
20.1
17%
1.2
US
KLA Corp
NASDAQ:KLAC
22.4
15%
1.5
JP
Tokyo Electron Ltd
TSE:8035
15.3
N/A N/A
JP
Advantest Corp
TSE:6857
30.6
N/A N/A
CN
NAURA Technology Group Co Ltd
SZSE:002371
36
34%
1.1
JP
Disco Corp
TSE:6146
22
N/A N/A
NL
ASM International NV
AEX:ASM
27.4
24%
1.1