Valuation TESEC Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-01 EDT			5-day change	1st Jan Change
3,795.00 ^JPY	+2.99%		+6.45%	+83.42%

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	18,866	-	-
Change	-	32.04%	-9.86%	-38.35%	53.44%	50.28%	-	-
Enterprise Value (EV)	8,539	10,861	8,580	3,995	7,581	18,866	18,866	18,866
Change	-	27.2%	-21%	-53.44%	89.77%	148.87%	0%	0%
P/E	6.47x	6.59x	8.8x	19.1x	27.3x	16.4x	16.4x	13.5x
PBR	0.99x	1.14x	0.91x	0.57x	0.87x	-	-	-
PEG	-	0.2x	-0.3x	-0.3x	2.3x	0x	-	0.6x
Capitalization / Revenue	1.48x	1.68x	1.54x	1.39x	2.26x	2.55x	2.27x	2.03x
EV / Revenue	0x	0x	0x	0x	0x	2.55x	2.27x	2.03x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	15.1x	13x	10.5x
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%	2.71%	2.71%	2.71%
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	3,685.00	3,685.00	3,685.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TESEC CORPORATION	16.41x	-	-	2.71%	120M
ASML HOLDING N.V.	41.39x	13.98x	31.73x	0.57%	696B
APPLIED MATERIALS, INC.	38.8x	11.77x	34.04x	0.38%	406B
LAM RESEARCH CORPORATION	34.94x	11.63x	28.61x	0.35%	411B
KLA CORPORATION	36.23x	14.19x	29.43x	0.49%	254B
TOKYO ELECTRON LIMITED	34.3x	7.75x	23.62x	1.42%	171B
ADVANTEST CORPORATION	36.71x	13.74x	26.72x	0.26%	158B
ASE TECHNOLOGY HOLDING CO., LTD.	37.42x	4.03x	18.58x	1.38%	97B
NAURA TECHNOLOGY GROUP CO., LTD.	59.72x	8.86x	47.16x	0.15%	66.64B
TERADYNE, INC.	45.16x	12.03x	33.92x	0.13%	62.68B
Average	38.11x	10.89x	30.42x	0.78%	232.29B
Weighted average by Cap.	38.85x	12.11x	30.34x	0.54%