Creek & River Co Ltd
TSE:4763

Watchlist Manager
Creek & River Co Ltd Logo
Creek & River Co Ltd
TSE:4763
Watchlist
Price: 1 510 JPY -0.72%
Market Cap: ¥34.7B

Relative Value

The Relative Value of one Creek & River Co Ltd stock under the Base Case scenario is 1 959.35 JPY. Compared to the current market price of 1 510 JPY, Creek & River Co Ltd is Undervalued by 23%.

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
1 959.35 JPY
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Creek & River Co Ltd 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
Creek & River Co Ltd
TSE:4763
32B JPY 0.6 9.6 5.1 6
JP
Recruit Holdings Co Ltd
TSE:6098
12.1T JPY 3.4 27.5 18.1 21.8
NL
Randstad NV
AEX:RAND
5B EUR 0.2 97.9 7.6 17
CH
Adecco Group AG
SIX:ADEN
3.7B CHF 0.2 14.6 8.9 12.4
US
Robert Half Inc
SWB:RHJ
4B EUR 0.9 30.4 29.6 42.9
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.6 326 332.3
JP
Persol Holdings Co Ltd
TSE:2181
620B JPY 0.4 16 5.8 9
PL
Benefit Systems SA
WSE:BFT
12.7B PLN 3.1 24.4 12.5 20.6
US
Korn Ferry
NYSE:KFY
3.5B USD 1.2 13.5 6.5 8.2
JP
TechnoPro Holdings Inc
TSE:6028
502.9B JPY 2.1 30.7 17 19.2
US
TriNet Group Inc
NYSE:TNET
3B USD 0.6 22.5 11.7 15.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Creek & River Co Ltd
TSE:4763
Average EV/EBITDA: 40.8
5.1
19%
0.3
JP
Recruit Holdings Co Ltd
TSE:6098
18.1
12%
1.5
NL
R
Randstad NV
AEX:RAND
7.6
5%
1.5
CH
A
Adecco Group AG
SIX:ADEN
8.9
8%
1.1
US
R
Robert Half Inc
SWB:RHJ
29.6
13%
2.3
CN
5
51job Inc
F:IWQ
326
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
5.8
8%
0.7
PL
B
Benefit Systems SA
WSE:BFT
12.5
26%
0.5
US
Korn Ferry
NYSE:KFY
6.5
9%
0.7
JP
TechnoPro Holdings Inc
TSE:6028
17
12%
1.4
US
TriNet Group Inc
NYSE:TNET
11.7
5%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Creek & River Co Ltd
TSE:4763
Average EV/EBIT: 45.9
6
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
21.8
N/A N/A
NL
R
Randstad NV
AEX:RAND
17
18%
0.9
CH
A
Adecco Group AG
SIX:ADEN
12.4
14%
0.9
US
R
Robert Half Inc
SWB:RHJ
42.9
14%
3.1
CN
5
51job Inc
F:IWQ
332.3
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
9
N/A N/A
PL
B
Benefit Systems SA
WSE:BFT
20.6
27%
0.8
US
Korn Ferry
NYSE:KFY
8.2
10%
0.8
JP
TechnoPro Holdings Inc
TSE:6028
19.2
N/A N/A
US
TriNet Group Inc
NYSE:TNET
15.1
1%
15.1