Altech Corp
TSE:4641

Watchlist Manager
Altech Corp Logo
Altech Corp
TSE:4641
Watchlist
Price: 2 663 JPY -0.86% Market Closed
Market Cap: 52.9B JPY

Relative Value

The Relative Value of one Altech Corp stock under the Base Case scenario is 2 624.55 JPY. Compared to the current market price of 2 663 JPY, Altech Corp 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.

Relative Value
Base Case
2 624.55 JPY
Overvaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
50
Median 3Y
1.1
Median 5Y
1.1
Industry
1.3
Forward
1
vs History
47
vs Industry
43
Median 3Y
14.3
Median 5Y
13.3
Industry
18.8
Forward
12.5
vs History
20
vs Industry
42
Median 3Y
14.8
Median 5Y
11.8
Industry
12.7
vs History
28
vs Industry
37
Median 3Y
17
Median 5Y
15
Industry
17.4
vs History
68
vs Industry
34
Median 3Y
3
Median 5Y
2.9
Industry
2.5
vs History
61
vs Industry
59
Median 3Y
0.9
Median 5Y
0.8
Industry
1.4
Forward
0.8
vs History
63
vs Industry
41
Median 3Y
3.6
Median 5Y
3.5
Industry
3.4
vs History
65
vs Industry
48
Median 3Y
7.6
Median 5Y
7.5
Industry
9.7
Forward
6.6
vs History
65
vs Industry
53
Median 3Y
8.2
Median 5Y
8.1
Industry
12.5
vs History
25
vs Industry
50
Median 3Y
11.3
Median 5Y
9.1
Industry
11.7
vs History
22
vs Industry
47
Median 3Y
12.2
Median 5Y
9.4
Industry
13.8
vs History
38
vs Industry
25
Median 3Y
2.8
Median 5Y
2.6
Industry
1.8

Multiples Across Competitors

Competitors Multiples
Altech Corp 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
Altech Corp
TSE:4641
52.2B JPY 1 13.3 7 7.6
JP
Recruit Holdings Co Ltd
TSE:6098
11.7T JPY 3.3 27 17.6 21.1
NL
Randstad NV
AEX:RAND
5.7B EUR 0.2 109.1 8.4 18.9
CH
Adecco Group AG
SIX:ADEN
3.7B CHF 0.2 14.1 8.1 11.3
US
Robert Half Inc
SWB:RHJ
3.9B EUR 0.8 28.8 24 34.8
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.8 40 40.8
JP
Persol Holdings Co Ltd
TSE:2181
611.9B JPY 0.4 18.2 6.3 10.1
US
Korn Ferry
NYSE:KFY
3.4B USD 1.2 13.8 7 8.6
JP
TechnoPro Holdings Inc
TSE:6028
504.8B JPY 2.1 30.8 17 19.2
PL
Benefit Systems SA
WSE:BFT
11.1B PLN 2.9 24.7 12.2 19.9
US
TriNet Group Inc
NYSE:TNET
2.7B USD 0.5 20.7 10.9 14.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Altech Corp
TSE:4641
Average EV/EBITDA: 14.4
7
8%
0.9
JP
Recruit Holdings Co Ltd
TSE:6098
17.6
12%
1.5
NL
R
Randstad NV
AEX:RAND
8.4
6%
1.4
CH
A
Adecco Group AG
SIX:ADEN
8.1
8%
1
US
R
Robert Half Inc
SWB:RHJ
24
16%
1.5
CN
5
51job Inc
F:IWQ
40
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
6.3
8%
0.8
US
Korn Ferry
NYSE:KFY
7
9%
0.8
JP
TechnoPro Holdings Inc
TSE:6028
17
12%
1.4
PL
B
Benefit Systems SA
WSE:BFT
12.2
26%
0.5
US
TriNet Group Inc
NYSE:TNET
10.9
5%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Altech Corp
TSE:4641
Average EV/EBIT: 18.8
7.6
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
21.1
N/A N/A
NL
R
Randstad NV
AEX:RAND
18.9
19%
1
CH
A
Adecco Group AG
SIX:ADEN
11.3
14%
0.8
US
R
Robert Half Inc
SWB:RHJ
34.8
18%
1.9
CN
5
51job Inc
F:IWQ
40.8
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
10.1
N/A N/A
US
Korn Ferry
NYSE:KFY
8.6
10%
0.9
JP
TechnoPro Holdings Inc
TSE:6028
19.2
N/A N/A
PL
B
Benefit Systems SA
WSE:BFT
19.9
27%
0.7
US
TriNet Group Inc
NYSE:TNET
14.1
1%
14.1