Meitec Corp
TSE:9744

Watchlist Manager
Meitec Corp Logo
Meitec Corp
TSE:9744
Watchlist
Price: 3 068 JPY 2.13% Market Closed
Market Cap: 236.9B JPY

Relative Value

The Relative Value of one Meitec Corp stock under the Base Case scenario is 2 453.45 JPY. Compared to the current market price of 3 068 JPY, Meitec Corp is Overvalued by 20%.

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
2 453.45 JPY
Overvaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
34
Median 3Y
1.7
Median 5Y
1.7
Industry
1.3
Forward
1.8
vs History
30
vs Industry
34
Median 3Y
18.4
Median 5Y
17.8
Industry
18.6
Forward
19
vs History
22
vs Industry
26
Median 3Y
15.7
Median 5Y
15.2
Industry
13.1
vs History
22
vs Industry
31
Median 3Y
16
Median 5Y
15.5
Industry
17.8
vs History
11
vs Industry
15
Median 3Y
4.6
Median 5Y
4
Industry
2.3
vs History
14
vs Industry
39
Median 3Y
1.3
Median 5Y
1.2
Industry
1.3
Forward
1.4
vs History
14
vs Industry
28
Median 3Y
5
Median 5Y
4.7
Industry
3.1
vs History
31
vs Industry
37
Median 3Y
9.6
Median 5Y
9.5
Industry
9.8
Forward
9.9
vs History
38
vs Industry
45
Median 3Y
9.9
Median 5Y
9.6
Industry
12.9
vs History
20
vs Industry
31
Median 3Y
12.2
Median 5Y
11.9
Industry
12.5
vs History
20
vs Industry
34
Median 3Y
12.4
Median 5Y
12.1
Industry
14.5
vs History
14
vs Industry
14
Median 3Y
4.6
Median 5Y
4.2
Industry
1.7

Multiples Across Competitors

Competitors Multiples
Meitec Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Meitec Corp
TSE:9744
236.9B JPY 1.8 19.2 10.1 10.3
JP
Recruit Holdings Co Ltd
TSE:6098
12.8T JPY 3.6 34 20.9 25.9
US
Robert Half Inc
SWB:RHJ
6.6B EUR 1.3 36.1 23.5 28.7
NL
Randstad NV
AEX:RAND
6.5B EUR 0.3 61.4 9.3 19.8
CH
Adecco Group AG
SIX:ADEN
3.9B CHF 0.2 13.8 7.8 11
US
Robert Half International Inc
NYSE:RHI
4.6B USD 0.8 22.3 13.8 16.9
CN
51job Inc
F:IWQ
3.9B EUR 7.1 49.1 39.2 40
US
TriNet Group Inc
NYSE:TNET
4B USD 0.8 23.7 14.4 18.8
JP
Persol Holdings Co Ltd
TSE:2181
590.2B JPY 0.4 16.4 6 9.4
US
Korn Ferry
NYSE:KFY
3.4B USD 1.2 14 7.2 8.9
US
First Advantage Corp
NASDAQ:FA
3.1B USD 3.6 -27.7 60 -80.3
P/E Multiple
Earnings Growth PEG
JP
Meitec Corp
TSE:9744
Average P/E: 29
19.2
5%
3.8
JP
Recruit Holdings Co Ltd
TSE:6098
34
17%
2
US
R
Robert Half Inc
SWB:RHJ
36.1
26%
1.4
NL
R
Randstad NV
AEX:RAND
61.4
87%
0.7
CH
A
Adecco Group AG
SIX:ADEN
13.8
24%
0.6
US
Robert Half International Inc
NYSE:RHI
22.3
26%
0.9
CN
5
51job Inc
F:IWQ
49.1
N/A N/A
US
TriNet Group Inc
NYSE:TNET
23.7
18%
1.3
JP
P
Persol Holdings Co Ltd
TSE:2181
16.4
18%
0.9
US
Korn Ferry
NYSE:KFY
14
24%
0.6
US
F
First Advantage Corp
NASDAQ:FA
Negative Multiple: -27.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Meitec Corp
TSE:9744
Average EV/EBITDA: 19.3
10.1
4%
2.5
JP
Recruit Holdings Co Ltd
TSE:6098
20.9
12%
1.7
US
R
Robert Half Inc
SWB:RHJ
23.5
37%
0.6
NL
R
Randstad NV
AEX:RAND
9.3
10%
0.9
CH
A
Adecco Group AG
SIX:ADEN
7.8
11%
0.7
US
Robert Half International Inc
NYSE:RHI
13.8
37%
0.4
CN
5
51job Inc
F:IWQ
39.2
N/A N/A
US
TriNet Group Inc
NYSE:TNET
14.4
6%
2.4
JP
P
Persol Holdings Co Ltd
TSE:2181
6
7%
0.9
US
Korn Ferry
NYSE:KFY
7.2
13%
0.6
US
F
First Advantage Corp
NASDAQ:FA
60
88%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Meitec Corp
TSE:9744
Average EV/EBIT: 19
10.3
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
25.9
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
28.7
35%
0.8
NL
R
Randstad NV
AEX:RAND
19.8
21%
0.9
CH
A
Adecco Group AG
SIX:ADEN
11
15%
0.7
US
Robert Half International Inc
NYSE:RHI
16.9
35%
0.5
CN
5
51job Inc
F:IWQ
40
N/A N/A
US
TriNet Group Inc
NYSE:TNET
18.8
1%
18.8
JP
P
Persol Holdings Co Ltd
TSE:2181
9.4
N/A N/A
US
Korn Ferry
NYSE:KFY
8.9
16%
0.6
US
F
First Advantage Corp
NASDAQ:FA
Negative Multiple: -80.3 N/A N/A