Valuation TESEC Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-19 EDT			5-day change	1st Jan Change
2,604.00 ^JPY	-1.14%		+7.34%	+25.86%

05-25	TESEC Corporation announces an Equity Buyback for 150,000 shares, representing 2.88% for ¥300 million.	CI
05-25	TESEC Corporation authorizes a Buyback Plan.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,037	11,150	14,722	13,270	8,182	13,846	-	-
Change	-	23.37%	32.04%	-9.86%	-38.35%	69.23%	-	-
Enterprise Value (EV)	5,782	8,539	10,861	8,580	3,995	13,846	13,846	13,846
Change	-	47.67%	27.2%	-21%	-53.44%	246.61%	0%	0%
P/E	-31.1x	6.47x	6.59x	8.8x	19.1x	27.3x	23.1x	17.3x
PBR	0.95x	0.99x	1.14x	0.91x	0.57x	0.87x	-	-
PEG	-	-0x	0.2x	-0.3x	-0.3x	2.3x	1.2x	0.5x
Capitalization / Revenue	2.62x	1.48x	1.68x	1.54x	1.39x	2.26x	2.07x	1.82x
EV / Revenue	0x	0x	0x	0x	0x	2.52x	2.07x	1.82x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	-0x	0x	0x	0x	0x	39.6x	19.8x	13.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	10	80	100	70	70	100	100	100
Rate of return	0.63%	4.05%	3.79%	2.93%	4.74%	4.24%	3.84%	3.84%
EPS ²	-51.37	305	399.9	271.9	77.25	86.49	112.8	150.5
Distribution rate	-19.5%	26.2%	25%	25.7%	90.6%	116%	88.7%	66.4%
Net sales ¹	3,449	7,512	8,743	8,619	5,892	5,567	6,700	7,600
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	-448	1,748	2,133	1,731	434	301	700	1,000
Net income ¹	-290	1,722	2,255	1,515	427	463	600	800
Net Debt	-3,255	-2,611	-3,861	-4,690	-4,187	-	-	-
Reference price ²	1,600.00	1,974.00	2,637.00	2,393.00	1,477.00	2,604.00	2,604.00	2,604.00
Nbr of stocks (in thousands)	5,648	5,648	5,583	5,545	5,539	5,317	-	-
Announcement Date	5/11/21	5/10/22	5/9/23	5/14/24	5/13/25	5/12/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TESEC CORPORATION	27.7x	-	-	3.84%	85.86M
KLA CORPORATION	72.4x	25.33x	55.72x	0.31%	339B
ADVANTEST CORPORATION	68.92x	21.14x	46.49x	0.24%	143B
TERADYNE, INC.	63.28x	15.11x	44.59x	0.12%	68.55B
HON. PRECISION, INC.	56.16x	22.78x	45.72x	0.71%	39.64B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	83.82x	23.5x	72.07x	0.14%	24.69B
TONGFU MICROELECTRONICS CO.,LTD	65.2x	3.48x	17.79x	0.12%	15.31B
KING YUAN ELECTRONICS CO., LTD.	32.46x	8.46x	15.51x	2.2%	11.92B
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	110.93x	39.76x	96.78x	0.23%	11.11B
WINWAY TECHNOLOGY CO., LTD.	97.08x	23.72x	80.1x	0.58%	10.76B
Average	67.80x	20.37x	52.75x	0.85%	66.38B
Weighted average by Cap.	70.32x	22.57x	52.08x	0.32%