C

Cocorport Inc
TSE:9346

Watchlist Manager
Cocorport Inc
TSE:9346
Watchlist
Price: 1 652 JPY -2.25% Market Closed
Market Cap: ¥6.1B

Relative Value

The Relative Value of one Cocorport Inc stock under the Base Case scenario is 1 581.15 JPY. Compared to the current market price of 1 652 JPY, Cocorport Inc is Overvalued by 4%.

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
1 581.15 JPY
Overvaluation 4%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Cocorport 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
Cocorport Inc
TSE:9346
6.1B JPY 0.9 10.8 5.7 6.2
JP
Recruit Holdings Co Ltd
TSE:6098
12T JPY 3.3 27.4 18 21.6
NL
Randstad NV
AEX:RAND
4.9B EUR 0.2 97.1 7.6 16.9
CH
Adecco Group AG
SIX:ADEN
3.7B CHF 0.2 14.6 8.9 12.3
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.6 326 332.3
US
Robert Half Inc
SWB:RHJ
3.9B EUR 0.8 29.6 28.8 41.7
JP
Persol Holdings Co Ltd
TSE:2181
607.9B JPY 0.4 15.7 5.7 8.8
PL
Benefit Systems SA
WSE:BFT
12.4B PLN 3 23.9 12.3 20.3
US
Korn Ferry
NYSE:KFY
3.5B USD 1.2 13.4 6.5 8.1
JP
TechnoPro Holdings Inc
TSE:6028
502.9B JPY 2.1 30.7 17 19.2
US
TriNet Group Inc
NYSE:TNET
2.9B USD 0.6 21.2 11.1 14.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
C
Cocorport Inc
TSE:9346
Average EV/EBITDA: 40.7
5.7
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
18
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
CN
5
51job Inc
F:IWQ
326
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
28.8
13%
2.2
JP
P
Persol Holdings Co Ltd
TSE:2181
5.7
8%
0.7
PL
B
Benefit Systems SA
WSE:BFT
12.3
26%
0.5
US
Korn Ferry
NYSE:KFY
6.5
9%
0.7
JP
TechnoPro Holdings Inc
TSE:6028
17
12%
1.4
US
TriNet Group Inc
NYSE:TNET
11.1
5%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
C
Cocorport Inc
TSE:9346
Average EV/EBIT: 45.6
6.2
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
21.6
N/A N/A
NL
R
Randstad NV
AEX:RAND
16.9
18%
0.9
CH
A
Adecco Group AG
SIX:ADEN
12.3
14%
0.9
CN
5
51job Inc
F:IWQ
332.3
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
41.7
14%
3
JP
P
Persol Holdings Co Ltd
TSE:2181
8.8
N/A N/A
PL
B
Benefit Systems SA
WSE:BFT
20.3
27%
0.8
US
Korn Ferry
NYSE:KFY
8.1
10%
0.8
JP
TechnoPro Holdings Inc
TSE:6028
19.2
N/A N/A
US
TriNet Group Inc
NYSE:TNET
14.4
1%
14.4