S

Saramin HR Co Ltd
KOSDAQ:143240

Watchlist Manager
Saramin HR Co Ltd
KOSDAQ:143240
Watchlist
Price: 15 690 KRW 1.42% Market Closed
Market Cap: 170.3B KRW

Relative Value

The Relative Value of one Saramin HR Co Ltd stock under the Base Case scenario is 14 760.45 KRW. Compared to the current market price of 15 690 KRW, Saramin HR Co Ltd is Overvalued by 6%.

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
14 760.45 KRW
Overvaluation 6%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
43
Median 3Y
1.5
Median 5Y
2.2
Industry
1.3
vs History
31
vs Industry
46
Median 3Y
10.6
Median 5Y
11.6
Industry
18.6
vs History
92
vs Industry
58
Median 3Y
8.4
Median 5Y
9.1
Industry
13.1
vs History
53
vs Industry
44
Median 3Y
10.6
Median 5Y
11.3
Industry
17.8
vs History
96
vs Industry
77
Median 3Y
1.2
Median 5Y
1.9
Industry
2.3
vs History
98
vs Industry
56
Median 3Y
1.2
Median 5Y
1.8
Industry
1.3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.1
vs History
98
vs Industry
60
Median 3Y
5.2
Median 5Y
6.2
Industry
9.8
vs History
98
vs Industry
62
Median 3Y
6.1
Median 5Y
6.8
Industry
12.9
vs History
95
vs Industry
61
Median 3Y
6.6
Median 5Y
7.6
Industry
12.5
vs History
88
vs Industry
53
Median 3Y
7.5
Median 5Y
8.2
Industry
14.5
vs History
96
vs Industry
73
Median 3Y
1
Median 5Y
1.8
Industry
1.7

Multiples Across Competitors

Competitors Multiples
Saramin HR Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
KR
Saramin HR Co Ltd
KOSDAQ:143240
167.6B KRW 1.3 13.3 4.4 5.4
JP
Recruit Holdings Co Ltd
TSE:6098
12.8T JPY 3.6 34 20.9 25.9
US
Robert Half Inc
SWB:RHJ
6.7B EUR 1.3 36.8 24 29.3
NL
Randstad NV
AEX:RAND
6.5B EUR 0.3 61.5 9.3 19.8
CH
Adecco Group AG
SIX:ADEN
3.9B CHF 0.2 13.8 7.8 11
US
Robert Half International Inc
NYSE:RHI
4.6B USD 0.8 22.3 13.8 16.8
CN
51job Inc
F:IWQ
3.9B EUR 7.1 49.1 39.2 40
US
TriNet Group Inc
NYSE:TNET
4.1B USD 0.8 23.5 11.4 13.9
JP
Persol Holdings Co Ltd
TSE:2181
590.2B JPY 0.4 16.4 6 9.4
US
Korn Ferry
NYSE:KFY
3.4B USD 1.2 14 7.2 8.9
US
First Advantage Corp
NASDAQ:FA
3.1B USD 3.6 -28 60.3 -80.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
KR
S
Saramin HR Co Ltd
KOSDAQ:143240
Average EV/EBIT: 18
5.4
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
25.9
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
29.3
35%
0.8
NL
R
Randstad NV
AEX:RAND
19.8
21%
0.9
CH
A
Adecco Group AG
SIX:ADEN
11
15%
0.7
US
Robert Half International Inc
NYSE:RHI
16.8
35%
0.5
CN
5
51job Inc
F:IWQ
40
N/A N/A
US
TriNet Group Inc
NYSE:TNET
13.9
1%
13.9
JP
P
Persol Holdings Co Ltd
TSE:2181
9.4
N/A N/A
US
Korn Ferry
NYSE:KFY
8.9
16%
0.6
US
F
First Advantage Corp
NASDAQ:FA
Negative Multiple: -80.8 N/A N/A