Mirai Works Inc
TSE:6563
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (5.7), the stock would be worth ¥905.05 (57% upside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 3.6 | ¥575 |
0%
|
| 3-Year Average | 5.7 | ¥905.05 |
+57%
|
| 5-Year Average | 6.5 | ¥1 033.95 |
+80%
|
| Industry Average | 2.8 | ¥449.16 |
-22%
|
| Country Average | 1 | ¥152.34 |
-74%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| JP |
|
Mirai Works Inc
TSE:6563
|
3B JPY | 3.6 | 16.2 | |
| JP |
|
Recruit Holdings Co Ltd
TSE:6098
|
10.3T JPY | 6.3 | 24.9 | |
| NL |
R
|
Randstad NV
AEX:RAND
|
4.4B EUR | 0.9 | 16 | |
| CN |
5
|
51job Inc
F:IWQ
|
3.9B EUR | 3.2 | 49 | |
| US |
R
|
Robert Half Inc
SWB:RHJ
|
3.9B EUR | 1.8 | 35 | |
| CH |
A
|
Adecco Group AG
SIX:ADEN
|
3B CHF | 0.8 | 11.1 | |
| PL |
B
|
Benefit Systems SA
WSE:BFT
|
13.1B PLN | 2.6 | 23 | |
| US |
|
Korn Ferry
NYSE:KFY
|
3.4B USD | 1 | 12.9 | |
| JP |
P
|
Persol Holdings Co Ltd
TSE:2181
|
519.1B JPY | 1.2 | 13.2 | |
| JP |
|
TechnoPro Holdings Inc
TSE:6028
|
502.9B JPY | 5.9 | 30.7 | |
| SG |
|
Jinhai International Group Holdings Ltd
HKEX:2225
|
23.8B HKD | 126.3 | -228.3 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.7 |
| Median | 1 |
| 70th Percentile | 1.5 |
| Max | 23 050 349 |
Other Multiples
Mirai Works Inc
Glance View
Mirai Works, Inc. engages in recruitment services and human resource procurement support services business. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 67 full-time employees. The company went IPO on 2017-12-19. The firm concludes contracts for outsourcing or temporary staffing agreements with client companies and the contracts are subcontracted to a professional human resource or temporary employment for dispatching personnel to client companies. The firm is also engaged in the provision of recruitment support for regular employment as a paid employment placement service. Its main customers are business companies, consulting companies, and system development companies in various industries such as finance, medical care, manufacturing, and information and communications.
