T

Timee Inc
TSE:215A

Watchlist Manager
Timee Inc
TSE:215A
Watchlist
Price: 1 707 JPY -2.23% Market Closed
Market Cap: 169.2B JPY

Relative Value

The Relative Value of one 215A stock under the Base Case scenario is 1 471.13 JPY. Compared to the current market price of 1 707 JPY, Timee Inc is Overvalued by 14%.

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
1 471.13 JPY
Overvaluation 14%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
11
Median 3Y
4.5
Median 5Y
4.5
Industry
1.3
Forward
4.5
vs History
8
vs Industry
7
Median 3Y
39.6
Median 5Y
39.6
Industry
18.6
Forward
35.4
vs History
0
vs Industry
2
Median 3Y
107.2
Median 5Y
107.2
Industry
12.8
vs History
8
vs Industry
12
Median 3Y
34.9
Median 5Y
34.9
Industry
17.5
vs History
25
vs Industry
3
Median 3Y
15.5
Median 5Y
15.5
Industry
2.3
vs History
0
vs Industry
11
Median 3Y
4.5
Median 5Y
4.5
Industry
1.3
Forward
4.5
vs History
0
vs Industry
22
Median 3Y
4.7
Median 5Y
4.7
Industry
3.1
vs History
33
vs Industry
7
Median 3Y
30.6
Median 5Y
30.6
Industry
9.8
Forward
23.7
vs History
8
vs Industry
9
Median 3Y
27.1
Median 5Y
27.1
Industry
13
vs History
0
vs Industry
3
Median 3Y
106.9
Median 5Y
106.9
Industry
12.1
vs History
0
vs Industry
3
Median 3Y
121
Median 5Y
121
Industry
14.2
vs History
16
vs Industry
4
Median 3Y
10.2
Median 5Y
10.2
Industry
1.7

Multiples Across Competitors

215A Competitors Multiples
Timee Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Timee Inc
TSE:215A
166.5B JPY 5.7 44 31.6 32.7
JP
Recruit Holdings Co Ltd
TSE:6098
12.7T JPY 3.6 33.7 20.7 25.7
NL
Randstad NV
AEX:RAND
6.5B EUR 0.3 60.9 9.2 19.7
US
Robert Half Inc
SWB:RHJ
6.3B EUR 1.3 34.9 22.6 27.7
CH
Adecco Group AG
SIX:ADEN
3.9B CHF 0.2 13.7 7.7 11
US
Robert Half International Inc
NYSE:RHI
4.6B USD 0.8 22.6 14 17.1
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.5 39.6 40.4
US
TriNet Group Inc
NYSE:TNET
4.1B USD 0.8 23.7 11.5 14.1
JP
Persol Holdings Co Ltd
TSE:2181
572.9B JPY 0.4 15.9 5.8 9.1
US
Korn Ferry
NYSE:KFY
3.4B USD 1.3 14.1 7.2 9
US
Alight Inc
NYSE:ALIT
3.1B USD 1.2 -18.1 10.6 86.5
P/E Multiple
Earnings Growth PEG
JP
T
Timee Inc
TSE:215A
Average P/E: 31.3
44
63%
0.7
JP
Recruit Holdings Co Ltd
TSE:6098
33.7
17%
2
NL
R
Randstad NV
AEX:RAND
60.9
87%
0.7
US
R
Robert Half Inc
SWB:RHJ
34.9
26%
1.3
CH
A
Adecco Group AG
SIX:ADEN
13.7
24%
0.6
US
Robert Half International Inc
NYSE:RHI
22.6
26%
0.9
CN
5
51job Inc
F:IWQ
49.5
N/A N/A
US
TriNet Group Inc
NYSE:TNET
23.7
18%
1.3
JP
P
Persol Holdings Co Ltd
TSE:2181
15.9
18%
0.9
US
Korn Ferry
NYSE:KFY
14.1
24%
0.6
US
Alight Inc
NYSE:ALIT
Negative Multiple: -18.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
T
Timee Inc
TSE:215A
Average EV/EBITDA: 16.4
31.6
55%
0.6
JP
Recruit Holdings Co Ltd
TSE:6098
20.7
12%
1.7
NL
R
Randstad NV
AEX:RAND
9.2
10%
0.9
US
R
Robert Half Inc
SWB:RHJ
22.6
37%
0.6
CH
A
Adecco Group AG
SIX:ADEN
7.7
11%
0.7
US
Robert Half International Inc
NYSE:RHI
14
37%
0.4
CN
5
51job Inc
F:IWQ
39.6
N/A N/A
US
TriNet Group Inc
NYSE:TNET
11.5
6%
1.9
JP
P
Persol Holdings Co Ltd
TSE:2181
5.8
7%
0.8
US
Korn Ferry
NYSE:KFY
7.2
13%
0.6
US
Alight Inc
NYSE:ALIT
10.6
18%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
T
Timee Inc
TSE:215A
Average EV/EBIT: 26.6
32.7
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
25.7
N/A N/A
NL
R
Randstad NV
AEX:RAND
19.7
21%
0.9
US
R
Robert Half Inc
SWB:RHJ
27.7
35%
0.8
CH
A
Adecco Group AG
SIX:ADEN
11
15%
0.7
US
Robert Half International Inc
NYSE:RHI
17.1
35%
0.5
CN
5
51job Inc
F:IWQ
40.4
N/A N/A
US
TriNet Group Inc
NYSE:TNET
14.1
1%
14.1
JP
P
Persol Holdings Co Ltd
TSE:2181
9.1
N/A N/A
US
Korn Ferry
NYSE:KFY
9
16%
0.6
US
Alight Inc
NYSE:ALIT
86.5
56%
1.5