Toyo Tec Co Ltd
TSE:9686

Watchlist Manager
Toyo Tec Co Ltd Logo
Toyo Tec Co Ltd
TSE:9686
Watchlist
Price: 1 694 JPY -0.41% Market Closed
Market Cap: ¥19.4B

Relative Value

The Relative Value of one Toyo Tec Co Ltd stock under the Base Case scenario is 2 257.15 JPY. Compared to the current market price of 1 694 JPY, Toyo Tec Co Ltd is Undervalued by 25%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
2 257.15 JPY
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Toyo Tec Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Toyo Tec Co Ltd
TSE:9686
17.7B JPY 0.4 7.5 3.2 4.7
JP
Secom Co Ltd
TSE:9735
2.8T JPY 2.3 26.2 9.6 14.6
UK
Verisure PLC
STO:VSURE
8.6B EUR 2.3 -33.3 8.9 45
SE
Securitas AB
STO:SECU B
90B SEK 0.6 17.5 7.8 11
US
Brinks Co
NYSE:BCO
4.5B USD 0.9 26.2 8.8 13.8
JP
Sohgo Security Services Co Ltd
TSE:2331
596.8B JPY 1 17.9 6.4 9.6
SE
Loomis AB
STO:LOOMIS
28.2B SEK 0.9 17.6 4.6 8.7
US
Geo Group Inc
NYSE:GEO
2B USD 0.8 7.8 8.3 12.1
KR
S1 Corp
KRX:012750
2.8T KRW 1 15.5 4.9 8.6
US
CoreCivic Inc
NYSE:CXW
1.8B USD 0.8 15.6 8.4 13.3
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD 91.4 -148.7 -862.7 -862.7
P/E Multiple
Earnings Growth PEG
JP
Toyo Tec Co Ltd
TSE:9686
Average P/E: 16.9
7.5
N/A N/A
JP
Secom Co Ltd
TSE:9735
26.2
9%
2.9
UK
Verisure PLC
STO:VSURE
Negative Multiple: -33.3 N/A N/A
SE
Securitas AB
STO:SECU B
17.5
17%
1
US
Brinks Co
NYSE:BCO
26.2
40%
0.7
JP
Sohgo Security Services Co Ltd
TSE:2331
17.9
15%
1.2
SE
Loomis AB
STO:LOOMIS
17.6
23%
0.8
US
Geo Group Inc
NYSE:GEO
7.8
N/A N/A
KR
S1 Corp
KRX:012750
15.5
8%
1.9
US
CoreCivic Inc
NYSE:CXW
15.6
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -148.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Toyo Tec Co Ltd
TSE:9686
Average EV/EBITDA: 7.1
3.2
N/A N/A
JP
Secom Co Ltd
TSE:9735
9.6
5%
1.9
UK
Verisure PLC
STO:VSURE
8.9
16%
0.6
SE
Securitas AB
STO:SECU B
7.8
3%
2.6
US
Brinks Co
NYSE:BCO
8.8
16%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
6.4
8%
0.8
SE
Loomis AB
STO:LOOMIS
4.6
4%
1.2
US
Geo Group Inc
NYSE:GEO
8.3
N/A N/A
KR
S1 Corp
KRX:012750
4.9
1%
4.9
US
CoreCivic Inc
NYSE:CXW
8.4
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Toyo Tec Co Ltd
TSE:9686
Average EV/EBIT: 14.1
4.7
N/A N/A
JP
Secom Co Ltd
TSE:9735
14.6
N/A N/A
UK
Verisure PLC
STO:VSURE
45
60%
0.8
SE
Securitas AB
STO:SECU B
11
5%
2.2
US
Brinks Co
NYSE:BCO
13.8
24%
0.6
JP
Sohgo Security Services Co Ltd
TSE:2331
9.6
N/A N/A
SE
Loomis AB
STO:LOOMIS
8.7
6%
1.4
US
Geo Group Inc
NYSE:GEO
12.1
N/A N/A
KR
S1 Corp
KRX:012750
8.6
8%
1.1
US
CoreCivic Inc
NYSE:CXW
13.3
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett