Insource Co Ltd
TSE:6200

Watchlist Manager
Insource Co Ltd Logo
Insource Co Ltd
TSE:6200
Watchlist
Price: 946 JPY 0.21% Market Closed
Market Cap: 80.6B JPY
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Insource Co Ltd stock under the Base Case scenario is 768.8 JPY. Compared to the current market price of 946 JPY, Insource Co Ltd is Overvalued by 19%.

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
768.8 JPY
Overvaluation 19%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5.9
P/S
P/S
Price to Sales
5.9
vs History
79
vs Industry
14
Median 3Y
7.4
Median 5Y
7.4
Industry
1.3
Forward
5.4
More Details
22.2
P/E
P/E
Price to Earnings
22.2
vs History
90
vs Industry
33
Median 3Y
28.8
Median 5Y
43.7
Industry
18.6
Forward
19.2
More Details
17.8
P/OCF
P/OCF
Price to OCF
17.8
vs History
95
vs Industry
26
Median 3Y
28
Median 5Y
36.8
Industry
13.1
More Details
19.2
P/FCFE
P/FCFE
Price to FCFE
19.2
vs History
85
vs Industry
29
Median 3Y
56.1
Median 5Y
56.1
Industry
17.8
More Details
7.7
P/B
P/B
Price to Book Value
7.7
vs History
92
vs Industry
9
Median 3Y
10.3
Median 5Y
11.8
Industry
2.3
More Details
5.5
EV/S
EV/S
Enterprise Value to Sales
5.5
vs History
82
vs Industry
13
Median 3Y
7
Median 5Y
7
Industry
1.3
Forward
5
More Details
7.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
7.1
vs History
84
vs Industry
23
Median 3Y
9.2
Median 5Y
9.2
Industry
3.1
More Details
13
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
13
vs History
93
vs Industry
29
Median 3Y
17.8
Median 5Y
26.4
Industry
9.8
Forward
11.9
More Details
13.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.4
vs History
93
vs Industry
38
Median 3Y
18.7
Median 5Y
27.6
Industry
12.9
More Details
16.5
EV/OCF
EV/OCF
Enterprise Value to OCF
16.5
vs History
95
vs Industry
26
Median 3Y
26.5
Median 5Y
35.4
Industry
12.5
More Details
17.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
17.8
vs History
85
vs Industry
26
Median 3Y
55.4
Median 5Y
63.1
Industry
14.5
More Details
9.8
EV/IC
EV/IC
Enterprise Value to IC
9.8
vs History
90
vs Industry
5
Median 3Y
12.4
Median 5Y
14
Industry
1.7
More Details

Multiples Across Competitors

Competitors Multiples
Insource Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Insource Co Ltd
TSE:6200
79.4B JPY 5.9 22.2 13 13.4
JP
Recruit Holdings Co Ltd
TSE:6098
12.8T JPY 3.6 34 20.9 25.9
US
Robert Half Inc
SWB:RHJ
6.6B EUR 1.3 36.1 23.5 28.7
NL
Randstad NV
AEX:RAND
6.5B EUR 0.3 61.4 9.3 19.8
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 22.3 13.8 16.9
CN
51job Inc
F:IWQ
3.9B EUR 7.1 49.2 39.3 40.1
JP
Persol Holdings Co Ltd
TSE:2181
590.2B JPY 0.4 16.4 6 9.4
US
TriNet Group Inc
NYSE:TNET
4B USD 0.8 23.7 14.4 18.8
US
Korn Ferry
NYSE:KFY
3.4B USD 1.2 14 7.2 8.9
US
First Advantage Corp
NASDAQ:FA
3.1B USD 3.6 -27.7 60 -80.3
P/E Multiple
Earnings Growth PEG
JP
Insource Co Ltd
TSE:6200
Average P/E: 29.3
22.2
22%
1
JP
Recruit Holdings Co Ltd
TSE:6098
34
17%
2
US
R
Robert Half Inc
SWB:RHJ
36.1
26%
1.4
NL
R
Randstad NV
AEX:RAND
61.4
87%
0.7
CH
A
Adecco Group AG
SIX:ADEN
13.7
24%
0.6
US
Robert Half International Inc
NYSE:RHI
22.3
26%
0.9
CN
5
51job Inc
F:IWQ
49.2
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
16.4
18%
0.9
US
TriNet Group Inc
NYSE:TNET
23.7
18%
1.3
US
Korn Ferry
NYSE:KFY
14
24%
0.6
US
F
First Advantage Corp
NASDAQ:FA
Negative Multiple: -27.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Insource Co Ltd
TSE:6200
Average EV/EBITDA: 19.6
13
20%
0.6
JP
Recruit Holdings Co Ltd
TSE:6098
20.9
12%
1.7
US
R
Robert Half Inc
SWB:RHJ
23.5
37%
0.6
NL
R
Randstad NV
AEX:RAND
9.3
10%
0.9
CH
A
Adecco Group AG
SIX:ADEN
7.7
11%
0.7
US
Robert Half International Inc
NYSE:RHI
13.8
37%
0.4
CN
5
51job Inc
F:IWQ
39.3
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
6
7%
0.9
US
TriNet Group Inc
NYSE:TNET
14.4
6%
2.4
US
Korn Ferry
NYSE:KFY
7.2
13%
0.6
US
F
First Advantage Corp
NASDAQ:FA
60
88%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Insource Co Ltd
TSE:6200
Average EV/EBIT: 19.3
13.4
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
25.9
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
28.7
35%
0.8
NL
R
Randstad NV
AEX:RAND
19.8
21%
0.9
CH
A
Adecco Group AG
SIX:ADEN
11
15%
0.7
US
Robert Half International Inc
NYSE:RHI
16.9
35%
0.5
CN
5
51job Inc
F:IWQ
40.1
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
9.4
N/A N/A
US
TriNet Group Inc
NYSE:TNET
18.8
1%
18.8
US
Korn Ferry
NYSE:KFY
8.9
16%
0.6
US
F
First Advantage Corp
NASDAQ:FA
Negative Multiple: -80.3 N/A N/A

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
Back to Top
ALPHA SPREAD
Follow us
Join more than 254,000+ 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.