Valuation TESEC Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-24 EDT			5-day change	1st Jan Change
2,340.00 ^JPY	-3.07%		+6.46%	+13.10%

07-01	Tranche Update on TESEC Corporation's Equity Buyback Plan announced on May 26, 2026.	CI
05-25	TESEC Corporation's Equity Buyback announced on May 12, 2026 has expired.	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	12,201	-	-
Change	-	32.04%	-9.86%	-38.35%	53.44%	-2.81%	-	-
Enterprise Value (EV)	8,539	10,861	8,580	3,995	7,581	12,201	12,201	12,201
Change	-	27.2%	-21%	-53.44%	89.77%	60.95%	0%	0%
P/E	6.47x	6.59x	8.8x	19.1x	27.3x	20.3x	18.8x	16.3x
PBR	0.99x	1.14x	0.91x	0.57x	0.87x	-	-	-
PEG	-	0.2x	-0.3x	-0.3x	2.3x	0.6x	2.25x	1.1x
Capitalization / Revenue	1.48x	1.68x	1.54x	1.39x	2.26x	1.82x	1.56x	1.39x
EV / Revenue	0x	0x	0x	0x	0x	1.82x	1.56x	1.39x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	24.4x	15.3x	12.2x
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%	4.27%	4.27%	4.27%
EPS ²	305	399.9	271.9	77.25	86.49	115.1	124.7	143.8
Distribution rate	26.2%	25%	25.7%	90.6%	116%	86.9%	80.2%	69.5%
Net sales ¹	7,512	8,743	8,619	5,892	5,567	6,700	7,800	8,800
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	1,748	2,133	1,731	434	301	500	800	1,000
Net income ¹	1,722	2,255	1,515	427	463	600	650	750
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	2,340.00	2,340.00	2,340.00
Nbr of stocks (in thousands)	5,648	5,583	5,545	5,539	5,317	5,214	-	-
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	20.33x	-	-	4.27%	74.54M
KLA CORPORATION	58.95x	20.59x	45.25x	0.38%	275B
ADVANTEST CORPORATION	40.03x	13.59x	28.19x	0.33%	128B
TERADYNE, INC.	50.09x	11.85x	35.27x	0.15%	54.78B
HON. PRECISION, INC.	48.9x	19.49x	38.37x	1.19%	33.67B
HANGZHOU CHANGCHUAN TECHNOLOGY CO.,LTD	96.32x	27.03x	82.91x	0.12%	28.36B
TONGFU MICROELECTRONICS CO.,LTD	72.62x	3.88x	19.12x	0.1%	17.18B
KING YUAN ELECTRONICS CO., LTD.	28.27x	7.58x	14.27x	2.31%	10.24B
BEIJING HUAFENG TEST & CONTROL TECHNOLOGY CO.,LTD.	96.64x	38.69x	92.96x	0.26%	10.9B
TIANSHUI HUATIAN TECHNOLOGY CO., LTD.	76.37x	3.54x	19.07x	0.35%	9.12B
Average	58.85x	16.25x	41.71x	0.95%	56.73B
Weighted average by Cap.	55.96x	17.76x	41.06x	0.4%