T

Timee Inc
TSE:215A

Watchlist Manager
Timee Inc
TSE:215A
Watchlist
Price: 1 424 JPY -2.67% Market Closed
Market Cap: 142.8B JPY

Relative Value

The Relative Value of one 215A stock under the Base Case scenario is 1 411.38 JPY. Compared to the current market price of 1 424 JPY, Timee Inc is Overvalued by 1%.

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.

215A Relative Value
Base Case
1 411.38 JPY
Overvaluation 1%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
11
Median 3Y
4.7
Median 5Y
4.7
Industry
1.3
Forward
4.1
vs History
73
vs Industry
7
Median 3Y
38.6
Median 5Y
38.6
Industry
18.8
Forward
28.2
vs History
57
vs Industry
2
Median 3Y
125.5
Median 5Y
125.5
Industry
12.7
vs History
68
vs Industry
12
Median 3Y
35.3
Median 5Y
35.3
Industry
17.4
vs History
89
vs Industry
3
Median 3Y
14.7
Median 5Y
14.7
Industry
2.5
vs History
63
vs Industry
11
Median 3Y
4.6
Median 5Y
4.6
Industry
1.4
Forward
4
vs History
63
vs Industry
22
Median 3Y
4.9
Median 5Y
4.9
Industry
3.4
vs History
89
vs Industry
7
Median 3Y
28.7
Median 5Y
28.7
Industry
9.7
Forward
19.4
vs History
73
vs Industry
9
Median 3Y
27
Median 5Y
27
Industry
12.5
vs History
57
vs Industry
3
Median 3Y
123.8
Median 5Y
123.8
Industry
11.7
vs History
57
vs Industry
3
Median 3Y
140.2
Median 5Y
140.2
Industry
13.8
vs History
78
vs Industry
4
Median 3Y
10
Median 5Y
10
Industry
1.8

Multiples Across Competitors

215A Competitors Multiples
Timee Inc 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
Timee Inc
TSE:215A
142.6B JPY 4.4 27.7 20.9 21.5
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
P/E Multiple
Earnings Growth PEG
JP
T
Timee Inc
TSE:215A
Average P/E: 608.4
27.7
48%
0.6
JP
TechnoPro Holdings Inc
TSE:6028
6 367
20%
318.4
JP
Recruit Holdings Co Ltd
TSE:6098
26.4
17%
1.6
NL
R
Randstad NV
AEX:RAND
105.8
77%
1.4
CN
5
51job Inc
F:IWQ
49.7
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
28.6
6%
4.8
CH
A
Adecco Group AG
SIX:ADEN
13.8
22%
0.6
JP
P
Persol Holdings Co Ltd
TSE:2181
18.4
14%
1.3
US
Korn Ferry
NYSE:KFY
14.2
12%
1.2
PL
B
Benefit Systems SA
WSE:BFT
21
26%
0.8
US
TriNet Group Inc
NYSE:TNET
20.2
17%
1.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
T
Timee Inc
TSE:215A
Average EV/EBITDA: 363.8
20.9
44%
0.5
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
JP
T
Timee Inc
TSE:215A
Average EV/EBIT: 413.5
21.5
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