Cookbiz Co Ltd
TSE:6558

Watchlist Manager
Cookbiz Co Ltd Logo
Cookbiz Co Ltd
TSE:6558
Watchlist
Price: 831 JPY -4.59% Market Closed
Market Cap: ¥2.3B

Relative Value

The Relative Value of one Cookbiz Co Ltd stock under the Base Case scenario is 1 065.78 JPY. Compared to the current market price of 831 JPY, Cookbiz Co Ltd is Undervalued by 22%.

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
1 065.78 JPY
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Cookbiz 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
Cookbiz Co Ltd
TSE:6558
2.3B JPY 0.8 -5.7 -10.2 -5.7
JP
Recruit Holdings Co Ltd
TSE:6098
11.6T JPY 3.2 26.4 17.4 20.8
NL
Randstad NV
AEX:RAND
4.9B EUR 0.2 96.3 7.5 16.8
CH
Adecco Group AG
SIX:ADEN
3.5B CHF 0.2 13.9 8.6 11.9
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.6 326 332.3
US
Robert Half Inc
SWB:RHJ
3.8B EUR 0.8 28.6 27.7 40.1
JP
Persol Holdings Co Ltd
TSE:2181
596.5B JPY 0.4 15.4 5.6 8.7
PL
Benefit Systems SA
WSE:BFT
12.5B PLN 3.1 24.1 12.4 20.5
US
Korn Ferry
NYSE:KFY
3.4B USD 1.2 13.3 6.4 8
JP
TechnoPro Holdings Inc
TSE:6028
502.9B JPY 2.1 30.7 17 19.2
US
TriNet Group Inc
NYSE:TNET
2.8B USD 0.5 20.7 10.9 14.1
P/E Multiple
Earnings Growth PEG
JP
Cookbiz Co Ltd
TSE:6558
Average P/E: 31.9
Negative Multiple: -5.7
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
26.4
17%
1.6
NL
R
Randstad NV
AEX:RAND
96.3
73%
1.3
CH
A
Adecco Group AG
SIX:ADEN
13.9
21%
0.7
CN
5
51job Inc
F:IWQ
49.6
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
28.6
1%
28.6
JP
P
Persol Holdings Co Ltd
TSE:2181
15.4
15%
1
PL
B
Benefit Systems SA
WSE:BFT
24.1
27%
0.9
US
Korn Ferry
NYSE:KFY
13.3
12%
1.1
JP
TechnoPro Holdings Inc
TSE:6028
30.7
19%
1.6
US
TriNet Group Inc
NYSE:TNET
20.7
16%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Cookbiz Co Ltd
TSE:6558
Average EV/EBITDA: 43.9
Negative Multiple: -10.2
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
17.4
12%
1.4
NL
R
Randstad NV
AEX:RAND
7.5
5%
1.5
CH
A
Adecco Group AG
SIX:ADEN
8.6
8%
1.1
CN
5
51job Inc
F:IWQ
326
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
27.7
13%
2.1
JP
P
Persol Holdings Co Ltd
TSE:2181
5.6
8%
0.7
PL
B
Benefit Systems SA
WSE:BFT
12.4
26%
0.5
US
Korn Ferry
NYSE:KFY
6.4
9%
0.7
JP
TechnoPro Holdings Inc
TSE:6028
17
12%
1.4
US
TriNet Group Inc
NYSE:TNET
10.9
5%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Cookbiz Co Ltd
TSE:6558
Average EV/EBIT: 49.2
Negative Multiple: -5.7
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
20.8
N/A N/A
NL
R
Randstad NV
AEX:RAND
16.8
18%
0.9
CH
A
Adecco Group AG
SIX:ADEN
11.9
14%
0.9
CN
5
51job Inc
F:IWQ
332.3
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
40.1
14%
2.9
JP
P
Persol Holdings Co Ltd
TSE:2181
8.7
N/A N/A
PL
B
Benefit Systems SA
WSE:BFT
20.5
27%
0.8
US
Korn Ferry
NYSE:KFY
8
10%
0.8
JP
TechnoPro Holdings Inc
TSE:6028
19.2
N/A N/A
US
TriNet Group Inc
NYSE:TNET
14.1
1%
14.1