Valuation TESEC Corporation

Stocks

Delayed Japan Exchange 01:30:00 2026-11-02 EST			5-day change	1st Jan Change
2,584.00 ^JPY	+0.08%		-20.49%	+24.89%

09-24	Tranche Update on TESEC Corporation's Equity Buyback Plan announced on May 26, 2026.	CI
09-17	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	13,229	-	-
Change	-	32.04%	-9.86%	-38.35%	53.44%	5.38%	-	-
Enterprise Value (EV)	8,539	10,861	8,580	3,995	7,581	13,229	13,229	13,229
Change	-	27.2%	-21%	-53.44%	89.77%	74.51%	0%	0%
P/E	6.47x	6.59x	8.8x	19.1x	27.3x	11.5x	11.5x	9.45x
PBR	0.99x	1.14x	0.91x	0.57x	0.87x	-	-	-
PEG	-	0.2x	-0.3x	-0.3x	2.3x	0x	-	0.4x
Capitalization / Revenue	1.48x	1.68x	1.54x	1.39x	2.26x	1.79x	1.59x	1.42x
EV / Revenue	0x	0x	0x	0x	0x	1.79x	1.59x	1.42x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.6x	9.12x	7.35x
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%	3.87%	3.87%	3.87%
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	2,584.00	2,584.00	2,584.00
Nbr of stocks (in thousands)	5,648	5,583	5,545	5,539	5,317	5,120	-	-
Announcement Date	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	11.5x	-	-	3.87%	83.92M
ASML HOLDING N.V.	34.04x	11.83x	26.96x	0.66%	603B
APPLIED MATERIALS, INC.	29.65x	8.96x	25.95x	0.5%	310B
LAM RESEARCH CORPORATION	24.99x	8.26x	19.81x	0.53%	299B
KLA CORPORATION	27.78x	11.1x	22.72x	0.61%	206B
ADVANTEST CORPORATION	34.28x	13.16x	24.38x	0.29%	160B
TOKYO ELECTRON LIMITED	25.82x	6.05x	17.59x	1.89%	137B
ASE TECHNOLOGY HOLDING CO., LTD.	31.7x	3.72x	16.68x	1.78%	90.03B
NAURA TECHNOLOGY GROUP CO., LTD.	49.78x	7.18x	37.73x	0.19%	52.35B
TERADYNE, INC.	29.7x	8.07x	22.41x	0.19%	42.84B
Average	29.92x	8.70x	23.80x	1.05%	189.9B
Weighted average by Cap.	30.87x	9.82x	24.03x	0.7%