First Time Loading...

Payroll Inc
TSE:4489

Watchlist Manager
Payroll Inc Logo
Payroll Inc
TSE:4489
Watchlist
Price: 1 376 JPY 0.07%
Updated: May 8, 2024
Section:
 

Relative Value

The Relative Value of one Payroll Inc stock under the Base Case scenario is 1 046.81 JPY. Compared to the current market price of 1 376 JPY, Payroll Inc is Overvalued by 24%.

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
1 046.81 JPY
Overvaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.6
P/S
P/S
Price to Sales
2.6
vs History
2
vs Industry
27
Median 3Y
1.9
Median 5Y
1.9
Industry
1.4
Forward
2.5
More Details
23.9
P/E
P/E
Price to Earnings
23.9
vs History
5
vs Industry
29
Median 3Y
16.8
Median 5Y
16.8
Industry
20.4
Forward
22.3
More Details
10.5
P/OCF
P/OCF
Price to OCF
10.5
vs History
5
vs Industry
48
Median 3Y
7.1
Median 5Y
7.1
Industry
13.3
More Details
269.8
P/FCFE
P/FCFE
Price to FCFE
269.8
vs History
10
vs Industry
2
Median 3Y
-40.9
Median 5Y
-40.9
Industry
17.6
More Details
1.8
P/B
P/B
Price to Book Value
1.8
vs History
5
vs Industry
54
Median 3Y
1.3
Median 5Y
1.3
Industry
2.4
More Details
2.9
EV/S
EV/S
Enterprise Value to Sales
2.9
vs History
5
vs Industry
24
Median 3Y
2.4
Median 5Y
2.4
Industry
1.3
Forward
2.8
More Details
9.7
EV/GP
EV/GP
Enterprise Value to Gross Profit
9.7
vs History
8
vs Industry
15
Median 3Y
8.1
Median 5Y
8.1
Industry
3.2
More Details
9.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
9.7
vs History
5
vs Industry
40
Median 3Y
7.4
Median 5Y
7.4
Industry
10.3
More Details
18.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
18.2
vs History
8
vs Industry
24
Median 3Y
14.6
Median 5Y
14.6
Industry
13.4
More Details
11.7
EV/OCF
EV/OCF
Enterprise Value to OCF
11.7
vs History
10
vs Industry
40
Median 3Y
8.8
Median 5Y
8.8
Industry
12.3
More Details
18.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18.6
vs History
27
vs Industry
26
Median 3Y
16.6
Median 5Y
16.6
Industry
14.7
More Details
1.3
EV/IC
EV/IC
Enterprise Value to IC
1.3
vs History
5
vs Industry
56
Median 3Y
1
Median 5Y
1
Industry
1.8
More Details

Multiples Across Competitors

Competitors Multiples
Payroll Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Payroll Inc
TSE:4489
24.7B JPY 2.6 23.9 9.7 18.2
JP
Recruit Holdings Co Ltd
TSE:6098
11T JPY 3.2 32.1 20.9 27.5
US
Robert Half Inc
SWB:RHJ
10.9B EUR 1.9 33.2 25.9 29.8
NL
Randstad NV
AEX:RAND
8.5B EUR 0.3 15.5 8.1 12.5
US
Robert Half International Inc
NYSE:RHI
7.4B USD 1.2 20.9 15.7 18
CH
Adecco Group AG
SIX:ADEN
5.4B CHF 0.2 16.9 7.7 10.3
US
TriNet Group Inc
NYSE:TNET
5.3B USD 1.1 15.9 12.5 14.3
US
Alight Inc
NYSE:ALIT
5.1B USD 1.5 -14.9 13.5 55.2
US
ASGN Inc
NYSE:ASGN
4.6B USD 1.1 22.2 12.1 15.6
CN
51job Inc
NASDAQ:JOBS
4.1B USD 6.7 46.3 35.9 36.6
US
Insperity Inc
NYSE:NSP
3.9B USD 0.6 25.2 14.5 17.6

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.