Ashley Services Group Ltd
ASX:ASH

Watchlist Manager
Ashley Services Group Ltd Logo
Ashley Services Group Ltd
ASX:ASH
Watchlist
Price: 0.215 AUD Market Closed
Market Cap: 31m AUD

Relative Value

The Relative Value of one ASH stock under the Base Case scenario is 0.876 AUD. Compared to the current market price of 0.215 AUD, Ashley Services Group Ltd is Undervalued by 75%.

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.

ASH Relative Value
Base Case
0.876 AUD
Undervaluation 75%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
96
Median 3Y
0.1
Median 5Y
0.2
Industry
1.3
vs History
9
vs Industry
48
Median 3Y
10
Median 5Y
9
Industry
18.8
vs History
73
vs Industry
37
Median 3Y
7
Median 5Y
7.5
Industry
12.7
vs History
66
vs Industry
52
Median 3Y
5.5
Median 5Y
6.1
Industry
17.4
vs History
74
vs Industry
79
Median 3Y
1.2
Median 5Y
2
Industry
2.5
vs History
71
vs Industry
93
Median 3Y
0.1
Median 5Y
0.2
Industry
1.4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.4
vs History
9
vs Industry
57
Median 3Y
5
Median 5Y
5.8
Industry
9.7
vs History
9
vs Industry
62
Median 3Y
5
Median 5Y
5.8
Industry
12.5
vs History
68
vs Industry
24
Median 3Y
7.9
Median 5Y
8.1
Industry
11.7
vs History
73
vs Industry
5
Median 3Y
10.1
Median 5Y
10.5
Industry
13.8
vs History
84
vs Industry
77
Median 3Y
0.6
Median 5Y
1
Industry
1.8

Multiples Across Competitors

ASH Competitors Multiples
Ashley Services Group 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
AU
Ashley Services Group Ltd
ASX:ASH
31m AUD 0.1 14.3 7.1 7.1
JP
TechnoPro Holdings Inc
TSE:6028
104.2T JPY 427.8 6 367 3 848.9 4 350.5
JP
Recruit Holdings Co Ltd
TSE:6098
11.5T JPY 3.2 26.4 17.2 20.6
NL
Randstad NV
AEX:RAND
5.5B EUR 0.2 105.8 8.2 18.4
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.7 39.9 40.7
US
Robert Half Inc
SWB:RHJ
3.8B EUR 0.8 28.6 23.8 34.4
CH
Adecco Group AG
SIX:ADEN
3.6B CHF 0.2 13.8 8 11.1
JP
Persol Holdings Co Ltd
TSE:2181
619B JPY 0.4 18.4 6.4 10.3
US
Korn Ferry
NYSE:KFY
3.5B USD 1.3 14.2 7.2 8.9
PL
Benefit Systems SA
WSE:BFT
11.1B PLN 2.7 21 11.1 18.4
US
TriNet Group Inc
NYSE:TNET
2.7B USD 0.5 20.2 10.7 13.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Ashley Services Group Ltd
ASX:ASH
Average EV/EBITDA: 362.6
7.1
N/A N/A
JP
TechnoPro Holdings Inc
TSE:6028
3 848.9
12%
320.7
JP
Recruit Holdings Co Ltd
TSE:6098
17.2
12%
1.4
NL
R
Randstad NV
AEX:RAND
8.2
6%
1.4
CN
5
51job Inc
F:IWQ
39.9
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
23.8
16%
1.5
CH
A
Adecco Group AG
SIX:ADEN
8
8%
1
JP
P
Persol Holdings Co Ltd
TSE:2181
6.4
8%
0.8
US
Korn Ferry
NYSE:KFY
7.2
9%
0.8
PL
B
Benefit Systems SA
WSE:BFT
11.1
26%
0.4
US
TriNet Group Inc
NYSE:TNET
10.7
5%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Ashley Services Group Ltd
ASX:ASH
Average EV/EBIT: 412.2
7.1
N/A N/A
JP
TechnoPro Holdings Inc
TSE:6028
4 350.5
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
20.6
N/A N/A
NL
R
Randstad NV
AEX:RAND
18.4
19%
1
CN
5
51job Inc
F:IWQ
40.7
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
34.4
18%
1.9
CH
A
Adecco Group AG
SIX:ADEN
11.1
14%
0.8
JP
P
Persol Holdings Co Ltd
TSE:2181
10.3
N/A N/A
US
Korn Ferry
NYSE:KFY
8.9
10%
0.9
PL
B
Benefit Systems SA
WSE:BFT
18.4
27%
0.7
US
TriNet Group Inc
NYSE:TNET
13.8
1%
13.8