Jac Recruitment Co Ltd
TSE:2124

Watchlist Manager
Jac Recruitment Co Ltd Logo
Jac Recruitment Co Ltd
TSE:2124
Watchlist
Price: 1 035 JPY -2.82% Market Closed
Market Cap: 171.4B JPY

Relative Value

The Relative Value of one Jac Recruitment Co Ltd stock under the Base Case scenario is 870.55 JPY. Compared to the current market price of 1 035 JPY, Jac Recruitment Co Ltd is Overvalued by 16%.

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
870.55 JPY
Overvaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
22
Median 3Y
3.1
Median 5Y
2.7
Industry
1.3
Forward
3.5
vs History
11
vs Industry
27
Median 3Y
19.5
Median 5Y
16.2
Industry
18.5
Forward
18.4
vs History
6
vs Industry
30
Median 3Y
15.4
Median 5Y
13.7
Industry
12.6
vs History
6
vs Industry
33
Median 3Y
16.8
Median 5Y
14.8
Industry
16.9
vs History
11
vs Industry
10
Median 3Y
6.9
Median 5Y
6
Industry
2.5
vs History
6
vs Industry
25
Median 3Y
2.6
Median 5Y
2.3
Industry
1.4
Forward
3.1
vs History
6
vs Industry
45
Median 3Y
2.9
Median 5Y
2.5
Industry
3.3
vs History
7
vs Industry
32
Median 3Y
10.5
Median 5Y
9.2
Industry
9.8
Forward
11.6
vs History
7
vs Industry
39
Median 3Y
11.3
Median 5Y
9.8
Industry
12.3
vs History
6
vs Industry
33
Median 3Y
13.5
Median 5Y
11.4
Industry
11.8
vs History
6
vs Industry
34
Median 3Y
14.8
Median 5Y
12.7
Industry
13.8
vs History
6
vs Industry
3
Median 3Y
12.9
Median 5Y
10.5
Industry
1.7

Multiples Across Competitors

Competitors Multiples
Jac Recruitment 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
Jac Recruitment Co Ltd
TSE:2124
164.3B JPY 3.6 21.2 11.9 12.5
JP
Recruit Holdings Co Ltd
TSE:6098
12.8T JPY 3.6 29.5 19.3 23.1
NL
Randstad NV
AEX:RAND
5.5B EUR 0.2 106.7 8.3 18.5
CH
Adecco Group AG
SIX:ADEN
3.8B CHF 0.2 14.7 8.3 11.6
US
Robert Half Inc
SWB:RHJ
3.9B EUR 0.8 29.3 24.5 35.4
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.6 39.8 40.6
JP
Persol Holdings Co Ltd
TSE:2181
641.4B JPY 0.4 19.1 6.6 10.7
US
Korn Ferry
NYSE:KFY
3.4B USD 1.2 13.3 6.5 8.2
PL
Benefit Systems SA
WSE:BFT
11.8B PLN 2.8 22.4 11.8 19.5
JP
TechnoPro Holdings Inc
TSE:6028
502.9B JPY 2.1 30.7 17 19.2
US
TriNet Group Inc
NYSE:TNET
2.9B USD 0.6 21.7 11.4 14.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Jac Recruitment Co Ltd
TSE:2124
Average EV/EBITDA: 15
11.9
23%
0.5
JP
Recruit Holdings Co Ltd
TSE:6098
19.3
12%
1.6
NL
R
Randstad NV
AEX:RAND
8.3
5%
1.7
CH
A
Adecco Group AG
SIX:ADEN
8.3
8%
1
US
R
Robert Half Inc
SWB:RHJ
24.5
13%
1.9
CN
5
51job Inc
F:IWQ
39.8
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
6.6
8%
0.8
US
Korn Ferry
NYSE:KFY
6.5
9%
0.7
PL
B
Benefit Systems SA
WSE:BFT
11.8
26%
0.5
JP
TechnoPro Holdings Inc
TSE:6028
17
12%
1.4
US
TriNet Group Inc
NYSE:TNET
11.4
5%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Jac Recruitment Co Ltd
TSE:2124
Average EV/EBIT: 19.4
12.5
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
23.1
N/A N/A
NL
R
Randstad NV
AEX:RAND
18.5
18%
1
CH
A
Adecco Group AG
SIX:ADEN
11.6
14%
0.8
US
R
Robert Half Inc
SWB:RHJ
35.4
14%
2.5
CN
5
51job Inc
F:IWQ
40.6
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
10.7
N/A N/A
US
Korn Ferry
NYSE:KFY
8.2
10%
0.8
PL
B
Benefit Systems SA
WSE:BFT
19.5
27%
0.7
JP
TechnoPro Holdings Inc
TSE:6028
19.2
N/A N/A
US
TriNet Group Inc
NYSE:TNET
14.7
1%
14.7