BeNext-Yumeshin Group Co
TSE:2154
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (8), the stock would be worth ¥2 010.39 (15% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 6.9 | ¥1 753 |
0%
|
| 3-Year Average | 8 | ¥2 010.39 |
+15%
|
| 5-Year Average | 8 | ¥2 010.39 |
+15%
|
| Industry Average | 8.6 | ¥2 171.78 |
+24%
|
| Country Average | 8.7 | ¥2 189.79 |
+25%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
¥140.1B
|
/ |
Jan 2026
¥18.7B
|
= |
|
|
¥140.1B
|
/ |
Jun 2026
¥20.1B
|
= |
|
|
¥140.1B
|
/ |
Jun 2027
¥21.4B
|
= |
|
|
¥140.1B
|
/ |
Jun 2028
¥22.5B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
B
|
BeNext-Yumeshin Group Co
TSE:2154
|
148.9B JPY | 6.9 | 11.3 | |
| JP |
|
Recruit Holdings Co Ltd
TSE:6098
|
10.6T JPY | 15.5 | 25.6 | |
| NL |
R
|
Randstad NV
AEX:RAND
|
4.5B EUR | 6.5 | 15.4 | |
| US |
R
|
Robert Half Inc
SWB:RHJ
|
4.2B EUR | 34.9 | 37.2 | |
| CN |
5
|
51job Inc
F:IWQ
|
3.9B EUR | 39.1 | 49 | |
| CH |
A
|
Adecco Group AG
SIX:ADEN
|
3.1B CHF | 6.9 | 11.6 | |
| PL |
B
|
Benefit Systems SA
WSE:BFT
|
12.9B PLN | 11.6 | 22.4 | |
| US |
|
Korn Ferry
NYSE:KFY
|
3.5B USD | 6 | 13 | |
| JP |
P
|
Persol Holdings Co Ltd
TSE:2181
|
539B JPY | 5 | 13.7 | |
| JP |
|
TechnoPro Holdings Inc
TSE:6028
|
502.9B JPY | 17 | 30.7 | |
| SG |
|
Jinhai International Group Holdings Ltd
HKEX:2225
|
24B HKD | -230.1 | -230.3 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.7 |
| Median | 8.7 |
| 70th Percentile | 12.2 |
| Max | 214 699 781.2 |
Other Multiples
BeNext-Yumeshin Group Co
Glance View
BeNext-Yumeshin Group Co. engages in the staffing business and subcontracting in technology field. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 30,067 full-time employees. The company went IPO on 2007-06-01. The firm operates in three business segments. The Technical Domain segment is engaged in the provision of technician dispatching services, outsourcing services, recruitment of technicians and others. The Manufacturing Domain segment is engaged in the provision of dispatching and contracting services of technical staffs to manufacturing customers. The Overseas Domain segment is engaged in the provision of human resources services in United Kingdom, China, Association of Southeast Asian Nations (ASEAN). The firm is also engaged in the hiring disable people business.
