Valuation TESEC Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 30/10/2026 +03			5-day change	1st Jan Change
2,582.00 ^JPY	-6.21%		-15.07%	+24.79%

09-24	Tranche Update on TESEC Corporation's Equity Buyback Plan announced on May 26, 2026.	CI
09-18	TESEC Corporation's Equity Buyback announced on May 26, 2026, has closed with 99,800 shares, representing 1.94% for ¥299.67 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	11,150	14,722	13,270	8,182	12,554	14,095	-	-
Change	-	32.04%	-9.86%	-38.35%	53.44%	12.27%	-	-
Enterprise Value (EV)	8,539	10,861	8,580	3,995	7,581	14,095	14,095	14,095
Change	-	27.2%	-21%	-53.44%	89.77%	85.93%	0%	0%
P/E	6.47x	6.59x	8.8x	19.1x	27.3x	12.3x	12.3x	10.1x
PBR	0.99x	1.14x	0.91x	0.57x	0.87x	-	-	-
PEG	-	0.2x	-0.3x	-0.3x	2.3x	0x	-	0.5x
Capitalization / Revenue	1.48x	1.68x	1.54x	1.39x	2.26x	1.9x	1.7x	1.52x
EV / Revenue	0x	0x	0x	0x	0x	1.9x	1.7x	1.52x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	11.3x	9.72x	7.83x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	80	100	70	70	100	100	100	100
Rate of return	4.05%	3.79%	2.93%	4.74%	4.24%	3.63%	3.63%	3.63%
EPS ²	305	399.9	271.9	77.25	86.49	224.6	224.6	273.5
Distribution rate	26.2%	25%	25.7%	90.6%	116%	44.5%	44.5%	36.6%
Net sales ¹	7,512	8,743	8,619	5,892	5,567	7,400	8,300	9,300
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,748	2,133	1,731	434	301	1,250	1,450	1,800
Net income ¹	1,722	2,255	1,515	427	463	1,150	1,150	1,400
Net Debt	-2,611	-3,861	-4,690	-4,187	-4,973	-	-	-
Reference price ²	1,974.00	2,637.00	2,393.00	1,477.00	2,361.00	2,753.00	2,753.00	2,753.00
Nbr of stocks (in thousands)	5,648	5,583	5,545	5,539	5,317	5,120	-	-
Announcement Date	5/10/22 A	5/9/23 A	5/14/24 A	5/13/25 A	5/12/26 A	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TESEC CORPORATION	12.26x	-	-	3.63%	89.29M
ASML HOLDING N.V.	36.25x	12.64x	28.8x	0.62%	643B
APPLIED MATERIALS, INC.	31.99x	9.69x	28.05x	0.47%	335B
LAM RESEARCH CORPORATION	26.58x	8.79x	21.1x	0.5%	318B
KLA CORPORATION	29.77x	11.83x	24.15x	0.58%	218B
ADVANTEST CORPORATION	36.42x	14x	25.93x	0.31%	169B
TOKYO ELECTRON LIMITED	29.09x	6.56x	20.01x	1.67%	145B
ASE TECHNOLOGY HOLDING CO., LTD.	35.56x	3.91x	17.72x	1.48%	92.16B
NAURA TECHNOLOGY GROUP CO., LTD.	48.16x	7.15x	38.05x	0.19%	54.15B
TERADYNE, INC.	32.01x	8.73x	24.26x	0.17%	46.31B
Average	31.81x	9.26x	25.34x	0.96%	202.08B
Weighted average by Cap.	33.02x	10.50x	25.73x	0.64%