Mirai Works Inc
TSE:6563

Watchlist Manager
Mirai Works Inc Logo
Mirai Works Inc
TSE:6563
Watchlist
Price: 650 JPY Market Closed
Market Cap: ¥3.5B

Relative Value

The Relative Value of one Mirai Works Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 650 JPY, Mirai Works Inc 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.

Mirai Works Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Mirai Works Inc 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
Mirai Works Inc
TSE:6563
3.4B JPY 0.3 37.2 5.4 6.8
JP
Recruit Holdings Co Ltd
TSE:6098
12.2T JPY 3.4 27.8 18.3 22
NL
Randstad NV
AEX:RAND
5B EUR 0.2 97.9 7.6 17
CH
Adecco Group AG
SIX:ADEN
3.8B CHF 0.2 14.7 8.9 12.4
US
Robert Half Inc
SWB:RHJ
4.1B EUR 0.9 30.9 30.2 43.7
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.6 326 332.3
JP
Persol Holdings Co Ltd
TSE:2181
627.8B JPY 0.4 16.2 5.9 9.2
US
Korn Ferry
NYSE:KFY
3.5B USD 1.2 13.7 6.6 8.3
PL
Benefit Systems SA
WSE:BFT
12.4B PLN 3 23.7 12.2 20.1
JP
TechnoPro Holdings Inc
TSE:6028
502.9B JPY 2.1 30.7 17 19.2
US
TriNet Group Inc
NYSE:TNET
3.1B USD 0.6 22.8 11.8 15.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Mirai Works Inc
TSE:6563
Average EV/EBITDA: 40.9
5.4
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
18.3
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
30.2
13%
2.3
CN
5
51job Inc
F:IWQ
326
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
5.9
8%
0.7
US
Korn Ferry
NYSE:KFY
6.6
9%
0.7
PL
B
Benefit Systems SA
WSE:BFT
12.2
26%
0.5
JP
TechnoPro Holdings Inc
TSE:6028
17
12%
1.4
US
TriNet Group Inc
NYSE:TNET
11.8
5%
2.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Mirai Works Inc
TSE:6563
Average EV/EBIT: 46
6.8
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
22
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
43.7
14%
3.1
CN
5
51job Inc
F:IWQ
332.3
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
9.2
N/A N/A
US
Korn Ferry
NYSE:KFY
8.3
10%
0.8
PL
B
Benefit Systems SA
WSE:BFT
20.1
27%
0.7
JP
TechnoPro Holdings Inc
TSE:6028
19.2
N/A N/A
US
TriNet Group Inc
NYSE:TNET
15.3
1%
15.3