Recruit Holdings Co Ltd
TSE:6098

Watchlist Manager
Recruit Holdings Co Ltd Logo
Recruit Holdings Co Ltd
TSE:6098
Watchlist
Price: 8 510 JPY 1.7% Market Closed
Market Cap: ¥13.3T

Relative Value

The Relative Value of one Recruit Holdings Co Ltd stock under the Base Case scenario is 6 123.76 JPY. Compared to the current market price of 8 510 JPY, Recruit Holdings Co Ltd is Overvalued by 28%.

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
6 123.76 JPY
Overvaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Recruit Holdings 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
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 96.3 7.5 16.8
CH
Adecco Group AG
SIX:ADEN
3.7B CHF 0.2 14.4 8.8 12.3
US
Robert Half Inc
SWB:RHJ
3.9B EUR 0.8 29.6 28.8 41.7
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.6 326 332.3
JP
Persol Holdings Co Ltd
TSE:2181
613.5B JPY 0.4 15.8 5.7 8.9
PL
Benefit Systems SA
WSE:BFT
12.8B PLN 3.1 24.4 12.5 20.7
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 22.2 11.6 15
US
Upwork Inc
NASDAQ:UPWK
2.8B USD 3.6 11.4 15.4 18.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Recruit Holdings Co Ltd
TSE:6098
Average EV/EBITDA: 41.6
18.1
12%
1.5
NL
R
Randstad NV
AEX:RAND
7.5
5%
1.5
CH
A
Adecco Group AG
SIX:ADEN
8.8
8%
1.1
US
R
Robert Half Inc
SWB:RHJ
28.8
13%
2.2
CN
5
51job Inc
F:IWQ
326
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
5.7
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
11.6
5%
2.3
US
Upwork Inc
NASDAQ:UPWK
15.4
56%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Recruit Holdings Co Ltd
TSE:6098
Average EV/EBIT: 46.8
21.8
N/A N/A
NL
R
Randstad NV
AEX:RAND
16.8
18%
0.9
CH
A
Adecco Group AG
SIX:ADEN
12.3
14%
0.9
US
R
Robert Half Inc
SWB:RHJ
41.7
14%
3
CN
5
51job Inc
F:IWQ
332.3
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
8.9
N/A N/A
PL
B
Benefit Systems SA
WSE:BFT
20.7
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%
15
US
Upwork Inc
NASDAQ:UPWK
18.3
57%
0.3