EN DE

TS TECH Co (TTCAF) Fair Value & Analysis

Consumer Cyclical · US · Market cap $1.5B

TT TS TECH Co logo TS TECH Co TTCAF · US
Price$12.60
Fair Value$9.07
Upside-28.0%
Quality61/100
Watch TS TECH Co for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 1.6% net margin
generates free cash flow
4.92% dividend yield
Trails peers (3/10)
Narrow moat 25/100
Evidence: High Range $6.81 – $11.34 Share as image

Fair value as of: Jul 21, 2026

From 21 valuation models · updated 20 days ago

Fair value updated Jul 21, 2026, revised from $10.15 to $9.07 (−10.6%) since Jun 25, 2026.

A solid business, but screening 28% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($11.34). The favourable scenario is already priced in.
  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

$12.60 $10.07 Fair Value $9.07 May 2023 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 21, 2026.

How to read this chart

39‑month range $10.07 – $12.60 · fair‑value band $6.81 – $11.34 · the $12.60 price screens above the $9.07 fair value. Dashed = 300-day average. As of Jul 21, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

TS TECH Co (TTCAF) currently trades at $12.60, while our model-based Fair Value estimate is $9.07, implying the stock looks roughly 28.0% overvalued today. The Quality Score stands at 61/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, TS TECH Co generated revenue of $442B at a net margin of 1.6%. Revenue grew 9.5% year over year. It earns a return on equity of 3.0%. The stock trades on a trailing P/E of 27.4. Fundamentals as of Jul 21, 2026

Our scenario range runs from $6.81 (bear case) to $11.34 (bull case); at $12.60, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 1% below its 52-week high and 13% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at -28%, TTCAF screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $5.11 $5.17 $5.24 72
Growth-Adj P/E $4.31 $6.15 $8.00 68
ROIC Compounder $8.39 $8.86 $9.25 67
All 21 models by family
DCF Models
FCF DCF $5.11 $5.17 $5.25 38
5Y Revenue Exit $7.72 $9.84 $12.49 39
5Y EBITDA Exit $11.53 $16.60 $22.32 41
5Y P/E Exit $7.89 $10.14 $12.40 38
10Y Revenue Exit $6.48 $8.04 $10.04 36
10Y EBITDA Exit $8.78 $12.21 $16.57 37
10Y P/E Exit $6.70 $8.23 $9.98 35
Earnings-Based
Graham-Dodd $2.58 $6.00 $7.71 54
PEG = 1.0 $1.02 $1.46 $1.89 46
EPV $8.39 $8.86 $9.25 59
Multiples
P/E Multiple $5.69 $7.58 $9.48 63
P/S Multiple $4.83 $6.44 $8.05 58
P/B Multiple $4.83 $6.44 $8.05 55
EV/EBIT $12.32 $14.79 $17.26 53
EV/EBITDA $17.75 $22.03 $26.30 54
EV/Revenue $9.91 $12.05 $14.19 43
Asset-Based
NCAV (Graham) $8.23 $11.03 $16.46 50
Growth DCF
Growth DCF $5.11 $5.17 $5.24 72
Economic Profit
Residual Income $10.97 $10.23 $7.56 61
ROIC Compounder $8.39 $8.86 $9.25 67
Growth Earnings
Growth-Adj P/E $4.31 $6.15 $8.00 68

Widest divergence: Asset-Based ($11.03) versus Growth DCF ($5.17). Highest evidence: Growth DCF (72).

Key figures & financial health

Revenue (TTM) $442B
Revenue growth (YoY) +9.5%
Net margin 1.6%
Return on equity 3.0%
Free cash flow $403M FY2026
P/E ratio 27.4
More key figures
Operating margin 3.6%
EPS (TTM) $0.4600
Dividend yield 4.9%
EPS growth (YoY) +388%

Figures from reported company fundamentals · as of Jul 21, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 61 · Market factors (momentum, volatility) 67

Profitability 34
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 37
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 94
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 68
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

TS TECH Co., Ltd. engages in development, manufacture, and sale of seats for automobiles. The company offers interior trims and components for automobiles; motorcycle seats; and motorcycle parts and accessories. It also provides front seats, mid seats, rear seats, and door trims for automobiles; and leisure vehicle seats and medical chairs.

Full company description

TS TECH Co., Ltd. engages in development, manufacture, and sale of seats for automobiles. The company offers interior trims and components for automobiles; motorcycle seats; and motorcycle parts and accessories. It also provides front seats, mid seats, rear seats, and door trims for automobiles; and leisure vehicle seats and medical chairs. The company operates in Japan, America, Canada, Mexico, Brazil, China, Hong Kong, Thailand, the Philippines, India, Indonesia, Hungary, and Poland. The company was formerly known as Tokyo Seat Co., Ltd. and changed its name to TS TECH Co., Ltd. in October 1997. TS TECH Co., Ltd. was incorporated in 1948 and is headquartered in Asaka, Japan.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

TS TECH Co reported revenue of $442B in FY2026 versus $350B in FY2022, a compound +6.0%/yr. Reported net income was $7.1B in FY2026, compounding −12.9%/yr from FY2022.

Growth Quality 43/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
$442B
Latest YoY
−4.0%
Avg. growth/yr (3Y)
+2.6%
Avg. growth/yr (5Y)
+5.0%
Avg. growth/yr (6Y)
+3.5%
Revenue +6.0%/yr
FY22 $350B
FY23 $409B
FY24 $442B
FY25 $461B
FY26 $442B
Net income −12.9%/yr
FY22 $12.4B
FY23 $5.3B
FY24 $10.2B
FY25 $8.6B
FY26 $7.1B

TTCAF screens 28% overvalued. Compare with Hyundai Mobis Co →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "TS TECH Co Fair Value". https://www.fairvalue-calculator.com/stock/TTCAF

Peer Group

Auto Parts · 642 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 61 · Top 25%
Fair Value upside −28% · Below median
Return on equity (TTM) 3% · Below median
Return on assets 2% · Below median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth 10% · Above median
Dividend yield (TTM) 4.9% · Top 25%

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 27.4× · Pricier than median
P/FCF 3.6× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 17
FUTURE 48 · sector 23
PAST 12 · sector 26
HEALTH 0 · sector 95
DIVIDEND 98 · sector 30

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate (as of Jul 21, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare TS TECH Co with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is TS TECH Co (TTCAF) overvalued or undervalued?
As of Jul 21, 2026, our model estimates a fair value of $9.07 versus a price of $12.60, about −28% (overvalued).
What is the fair value of TTCAF?
Our model-based fair value for TS TECH Co is $9.07 (as of Jul 21, 2026), built from audited fundamentals. The current price is $12.60.
What is the quality score of TTCAF?
TS TECH Co has a Quality Score of 61/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of TS TECH Co (TTCAF)?
TS TECH Co reported trailing-twelve-month revenue of about $442B (latest available figure, as of Jul 21, 2026).
What is the net profit margin of TTCAF?
The net profit margin of TS TECH Co is about 1.6%, meaning it keeps roughly 1.6% of revenue as net income. Based on the latest reported figures.
Does TS TECH Co pay a dividend?
TS TECH Co currently shows a dividend yield of about 4.92% relative to its recent price (as of Jul 21, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track TS TECH Co and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.