Insource Co Ltd
TSE:6200

Watchlist Manager
Insource Co Ltd Logo
Insource Co Ltd
TSE:6200
Watchlist
Price: 833 JPY -0.48% Market Closed
Market Cap: 71B JPY

Relative Value

The Relative Value of one Insource Co Ltd stock under the Base Case scenario is hidden JPY. Compared to the current market price of 833 JPY, Insource Co Ltd is hidden .

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.

Insource Co Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
14
Median 3Y
6.7
Median 5Y
7.4
Industry
1.3
Forward
4.7
vs History
98
vs Industry
33
Median 3Y
26
Median 5Y
37
Industry
18.8
Forward
16.7
vs History
96
vs Industry
26
Median 3Y
23.6
Median 5Y
36.4
Industry
12.7
vs History
88
vs Industry
29
Median 3Y
31.2
Median 5Y
46.3
Industry
17.4
vs History
98
vs Industry
9
Median 3Y
9.4
Median 5Y
11.8
Industry
2.5
vs History
96
vs Industry
13
Median 3Y
6.5
Median 5Y
7
Industry
1.4
Forward
4.3
vs History
96
vs Industry
23
Median 3Y
8.4
Median 5Y
9.2
Industry
3.4
vs History
96
vs Industry
29
Median 3Y
16.2
Median 5Y
22.9
Industry
9.7
Forward
10.1
vs History
96
vs Industry
38
Median 3Y
16.8
Median 5Y
23.9
Industry
12.5
vs History
96
vs Industry
26
Median 3Y
22.7
Median 5Y
34.5
Industry
11.7
vs History
88
vs Industry
26
Median 3Y
29.7
Median 5Y
55.4
Industry
13.8
vs History
95
vs Industry
5
Median 3Y
10.4
Median 5Y
13.8
Industry
1.8

Multiples Across Competitors

Competitors Multiples
Insource 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
Insource Co Ltd
TSE:6200
70B JPY 5 18.3 10.7 11.1
JP
TechnoPro Holdings Inc
TSE:6028
104.2T JPY 427.8 6 367 3 848.9 4 350.5
JP
Recruit Holdings Co Ltd
TSE:6098
11.5T JPY 3.2 26.5 17.2 20.7
NL
Randstad NV
AEX:RAND
5.5B EUR 0.2 105.3 8.2 18.3
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.7 39.9 40.7
US
Robert Half Inc
SWB:RHJ
3.8B EUR 0.8 28.6 23.8 34.4
CH
Adecco Group AG
SIX:ADEN
3.5B CHF 0.2 13.6 7.9 11
JP
Persol Holdings Co Ltd
TSE:2181
619.9B JPY 0.4 18.5 6.4 10.3
US
Korn Ferry
NYSE:KFY
3.5B USD 1.2 14.1 7.2 8.8
PL
Benefit Systems SA
WSE:BFT
11.1B PLN 2.7 21 11.1 18.4
US
Robert Half International Inc
NYSE:RHI
2.7B USD 0.5 17.5 13.8 20
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Insource Co Ltd
TSE:6200
Average EV/EBITDA: 363.2
10.7
19%
0.6
JP
TechnoPro Holdings Inc
TSE:6028
3 848.9
12%
320.7
JP
Recruit Holdings Co Ltd
TSE:6098
17.2
12%
1.4
NL
R
Randstad NV
AEX:RAND
8.2
6%
1.4
CN
5
51job Inc
F:IWQ
39.9
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
23.8
16%
1.5
CH
A
Adecco Group AG
SIX:ADEN
7.9
8%
1
JP
P
Persol Holdings Co Ltd
TSE:2181
6.4
8%
0.8
US
Korn Ferry
NYSE:KFY
7.2
9%
0.8
PL
B
Benefit Systems SA
WSE:BFT
11.1
26%
0.4
US
Robert Half International Inc
NYSE:RHI
13.8
16%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Insource Co Ltd
TSE:6200
Average EV/EBIT: 413.1
11.1
N/A N/A
JP
TechnoPro Holdings Inc
TSE:6028
4 350.5
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
20.7
N/A N/A
NL
R
Randstad NV
AEX:RAND
18.3
19%
1
CN
5
51job Inc
F:IWQ
40.7
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
34.4
18%
1.9
CH
A
Adecco Group AG
SIX:ADEN
11
14%
0.8
JP
P
Persol Holdings Co Ltd
TSE:2181
10.3
N/A N/A
US
Korn Ferry
NYSE:KFY
8.8
10%
0.9
PL
B
Benefit Systems SA
WSE:BFT
18.4
27%
0.7
US
Robert Half International Inc
NYSE:RHI
20
18%
1.1