APM Relative Valuation - APM Human Services International Ltd

Watchlist Manager

Watchlist

Price: 1.445 AUD

Market Cap: 1.3B AUD

Section:

Relative Value

The Relative Value of one APM stock under the Base Case scenario is 2.452 AUD. Compared to the current market price of 1.445 AUD, APM Human Services International Ltd is Undervalued by 41%.

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.

What is Relative Valuation?

How is Relative Value calculated?

APM Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.6

P/S

vs History	42
vs Industry	69

Median 5Y

0.6

Industry

1.3

Forward

0.5

More Details

Negative

P/E

vs History
vs Industry	41

Median 5Y

9.1

Industry

Forward

14.3

More Details

6.7

P/OCF

vs History	36
vs Industry	61

Median 5Y

6.7

Industry

13.4

More Details

9.8

P/FCFE

vs History	0
vs Industry	48

Median 5Y

5.5

Industry

18.3

More Details

1.1

P/B

vs History	46
vs Industry	71

Median 5Y

1.1

Industry

2.6

More Details

EV/S

vs History	42
vs Industry	51

Median 5Y

Industry

1.4

Forward

0.9

More Details

N/A

EV/GP

vs History
vs Industry

Median 5Y

Industry

3.4

More Details

16.9

EV/EBITDA

vs History	12
vs Industry	18

Median 5Y

15.2

Industry

10.6

Forward

7.2

More Details

16.9

EV/EBIT

vs History	12
vs Industry	26

Median 5Y

15.2

Industry

13.9

Forward

15.7

More Details

11.1

EV/OCF

vs History	36
vs Industry	39

Median 5Y

11.1

Industry

12.8

More Details

12.9

EV/FCFF

vs History	38
vs Industry	37

Median 5Y

12.9

Industry

15.4

More Details

0.8

EV/IC

vs History	46
vs Industry	67

Median 5Y

0.9

Industry

1.8

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
AU		APM Human Services International Ltd ASX:APM	1.3B AUD	0.6	-6	16.9	16.9
JP		Recruit Holdings Co Ltd TSE:6098	12.8T JPY	3.5	30.5	19.1	23
NL	R	Randstad NV AEX:RAND	7.2B EUR	0.3	96	10.4	22.3
US	R	Robert Half Inc SWB:RHJ	4.9B EUR	1	31.8	24.3	32.1
CH	A	Adecco Group AG SIX:ADEN	4.4B CHF	0.2	16.2	9.4	13.3
JP	P	Persol Holdings Co Ltd TSE:2181	677.6B JPY	0.5	18.9	7	10.9
CN	5	51job Inc F:IWQ	3.9B EUR	7.3	50.7	41	41.8
US		Korn Ferry NYSE:KFY	3.6B USD	1.3	15	6.9	8.4
JP		TechnoPro Holdings Inc TSE:6028	502.2B JPY	2.1	31.1	17.1	19.4
US		Robert Half International Inc NYSE:RHI	3.4B USD	0.6	19.3	14.2	18.7
JP		Visional Inc TSE:4194	479.4B JPY	6.3	33	19.5	20.8

				Revenue Growth	P/S to Growth
AU		APM Human Services International Ltd ASX:APM	Average P/S: 2.2 0.6	N/A	N/A
JP		Recruit Holdings Co Ltd TSE:6098	3.5	4%	0.9
NL	R	Randstad NV AEX:RAND	0.3	2%	0.2
US	R	Robert Half Inc SWB:RHJ	1	2%	0.5
CH	A	Adecco Group AG SIX:ADEN	0.2	3%	0.1
JP	P	Persol Holdings Co Ltd TSE:2181	0.5	7%	0.1
CN	5	51job Inc F:IWQ	7.3	N/A	N/A
US		Korn Ferry NYSE:KFY	1.3	4%	0.3
JP		TechnoPro Holdings Inc TSE:6028	2.1	N/A	N/A
US		Robert Half International Inc NYSE:RHI	0.6	2%	0.3
JP		Visional Inc TSE:4194	6.3	17%	0.4

				Earnings Growth	PEG
AU		APM Human Services International Ltd ASX:APM	Average P/E: 34.2 Negative Multiple: -6	N/A	N/A
JP		Recruit Holdings Co Ltd TSE:6098	30.5	N/A	N/A
NL	R	Randstad NV AEX:RAND	96	87%	1.1
US	R	Robert Half Inc SWB:RHJ	31.8	18%	1.8
CH	A	Adecco Group AG SIX:ADEN	16.2	24%	0.7
JP	P	Persol Holdings Co Ltd TSE:2181	18.9	18%	1
CN	5	51job Inc F:IWQ	50.7	N/A	N/A
US		Korn Ferry NYSE:KFY	15	12%	1.2
JP		TechnoPro Holdings Inc TSE:6028	31.1	N/A	N/A
US		Robert Half International Inc NYSE:RHI	19.3	18%	1.1
JP		Visional Inc TSE:4194	33	16%	2.1

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Johnson & Johnson NYSE:JNJ	173.82 USD 0.28%
	Berkshire Hathaway Inc NYSE:BRK.A	698 440 USD 0.06%
	Bank of America Corp NYSE:BAC	46.16 USD 0.33%
	Mastercard Inc NYSE:MA	573.59 USD -0.13%
	UnitedHealth Group Inc NYSE:UNH	252.37 USD 0.59%
	Exxon Mobil Corp NYSE:XOM	105.83 USD -0.91%

	Franklin Covey Co NYSE:FC	18.4 USD -2.39%
	Mohawk Industries Inc NYSE:MHK	119.94 USD -0.56%
	Ardmore Shipping Corp NYSE:ASC	10.26 USD -2.84%
	ASGN Inc NYSE:ASGN	48.95 USD -0.99%
	Skyworks Solutions Inc NASDAQ:SWKS	70.53 USD -0.77%
	Weatherford International PLC NASDAQ:WFRD	53.78 USD -2.99%

	Johnson & Johnson NYSE:JNJ	173.82 USD 0.28%
	Bank of America Corp NYSE:BAC	46.16 USD 0.33%
	Mastercard Inc NYSE:MA	573.59 USD -0.13%
	Salesforce Inc NYSE:CRM	232.68 USD -3.26%
	Abbvie Inc NYSE:ABBV	198.64 USD 0.3%
	Home Depot Inc NYSE:HD	387.53 USD -0.08%

	Monolithic Power Systems Inc NASDAQ:MPWR	797.51 USD -0.84%
	NVIDIA Corp NASDAQ:NVDA	182.06 USD -0.35%
	Cal-Maine Foods Inc NASDAQ:CALM	107.53 USD -0.19%
	Pro Medicus Ltd ASX:PME	304.43 AUD -0.11%
P	Plover Bay Technologies Ltd HKEX:1523	7.09 HKD 1.29%
S	SciClone Pharmaceuticals (Holdings) Ltd HKEX:6600	18.72 HKD

APM Human Services International Ltd
ASX:APM

Relative Value

Valuation Multiples

Multiples Across Competitors

APM Competitors Multiples
APM Human Services International Ltd Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
AU		APM Human Services International Ltd ASX:APM	Average EV/EBITDA: 16.9 16.9	N/A	N/A
JP		Recruit Holdings Co Ltd TSE:6098	19.1	10%	1.9
NL	R	Randstad NV AEX:RAND	10.4	8%	1.3
US	R	Robert Half Inc SWB:RHJ	24.3	22%	1.1
CH	A	Adecco Group AG SIX:ADEN	9.4	11%	0.9
JP	P	Persol Holdings Co Ltd TSE:2181	7	8%	0.9
CN	5	51job Inc F:IWQ	41	N/A	N/A
US		Korn Ferry NYSE:KFY	6.9	9%	0.8
JP		TechnoPro Holdings Inc TSE:6028	17.1	N/A	N/A
US		Robert Half International Inc NYSE:RHI	14.2	22%	0.6
JP		Visional Inc TSE:4194	19.5	17%	1.1

				EBIT Growth	EV/EBIT to Growth
AU		APM Human Services International Ltd ASX:APM	Average EV/EBIT: 20.7 16.9	N/A	N/A
JP		Recruit Holdings Co Ltd TSE:6098	23	N/A	N/A
NL	R	Randstad NV AEX:RAND	22.3	20%	1.1
US	R	Robert Half Inc SWB:RHJ	32.1	25%	1.3
CH	A	Adecco Group AG SIX:ADEN	13.3	15%	0.9
JP	P	Persol Holdings Co Ltd TSE:2181	10.9	N/A	N/A
CN	5	51job Inc F:IWQ	41.8	N/A	N/A
US		Korn Ferry NYSE:KFY	8.4	10%	0.8
JP		TechnoPro Holdings Inc TSE:6028	19.4	N/A	N/A
US		Robert Half International Inc NYSE:RHI	18.7	25%	0.7
JP		Visional Inc TSE:4194	20.8	N/A	N/A

	Salesforce Inc NYSE:CRM	232.68 USD -3.26%
	Accenture PLC NYSE:ACN	238.61 USD -0.25%
	ServiceNow Inc NYSE:NOW	856.37 USD -1.85%
	Spotify Technology SA NYSE:SPOT	689.23 USD -2.36%
	Applied Materials Inc NASDAQ:AMAT	184.38 USD -0.27%
	Synopsys Inc NASDAQ:SNPS	616.12 USD -0.53%

52 Week Range	1.425 1.45
Price Target

APM Human Services International Ltd ASX:APM

Relative Value

Valuation Multiples

Multiples Across Competitors

APM Competitors Multiples APM Human Services International Ltd Competitors

See Also

Company

Help

Tools

Stocks

APM Human Services International Ltd
ASX:APM

APM Competitors Multiples
APM Human Services International Ltd Competitors