T

Timee Inc
TSE:215A

Watchlist Manager
Timee Inc
TSE:215A
Watchlist
Price: 1 465 JPY -2.33% Market Closed
Market Cap: 145.2B JPY

Relative Value

The Relative Value of one 215A stock under the Base Case scenario is 1 469.83 JPY. Compared to the current market price of 1 465 JPY, Timee Inc is Fairly Valued.

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.

215A Relative Value
Base Case
1 469.83 JPY
Fairly Valued
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
18
vs Industry
11
Median 3Y
4.3
Median 5Y
4.3
Industry
1.3
Forward
3.8
vs History
18
vs Industry
7
Median 3Y
41.1
Median 5Y
41.1
Industry
18.7
Forward
30.8
vs History
18
vs Industry
2
Median 3Y
97.1
Median 5Y
97.1
Industry
12.7
vs History
36
vs Industry
12
Median 3Y
33.8
Median 5Y
33.8
Industry
16.7
vs History
45
vs Industry
3
Median 3Y
16.4
Median 5Y
16.4
Industry
2.3
vs History
18
vs Industry
11
Median 3Y
4.2
Median 5Y
4.2
Industry
1.3
Forward
3.8
vs History
18
vs Industry
22
Median 3Y
4.5
Median 5Y
4.5
Industry
3.2
vs History
45
vs Industry
7
Median 3Y
34
Median 5Y
34
Industry
10
Forward
20.1
vs History
18
vs Industry
9
Median 3Y
26.8
Median 5Y
26.8
Industry
13
vs History
18
vs Industry
3
Median 3Y
96.3
Median 5Y
96.3
Industry
12.1
vs History
18
vs Industry
3
Median 3Y
109
Median 5Y
109
Industry
14
vs History
36
vs Industry
4
Median 3Y
10.1
Median 5Y
10.1
Industry
1.7

Multiples Across Competitors

215A Competitors Multiples
Timee Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Timee Inc
TSE:215A
142.3B JPY 5.3 50.9 31.9 33.3
JP
Recruit Holdings Co Ltd
TSE:6098
12T JPY 3.4 31.9 19.5 24.3
US
Robert Half Inc
SWB:RHJ
8.4B EUR 1.6 36.3 29.1 35.5
NL
Randstad NV
AEX:RAND
6.7B EUR 0.3 58 8.1 15.1
US
Robert Half International Inc
NYSE:RHI
5.6B USD 1 22.2 17.1 20.9
CH
Adecco Group AG
SIX:ADEN
4.4B CHF 0.2 15.3 8.3 11.8
CN
51job Inc
F:IWQ
3.9B EUR 6.9 47.9 37.7 38.4
US
TriNet Group Inc
NYSE:TNET
3.9B USD 0.8 22.6 12.5 15.7
JP
Persol Holdings Co Ltd
TSE:2181
554.2B JPY 0.4 15.4 5.6 8.8
US
Korn Ferry
NYSE:KFY
3.5B USD 1.3 14.4 7.4 9.2
US
Insperity Inc
NYSE:NSP
3.3B USD 0.5 36 16.1 22.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
T
Timee Inc
TSE:215A
Average EV/EBITDA: 17.6
31.9
59%
0.5
JP
Recruit Holdings Co Ltd
TSE:6098
19.5
12%
1.6
US
R
Robert Half Inc
SWB:RHJ
29.1
37%
0.8
NL
R
Randstad NV
AEX:RAND
8.1
9%
0.9
US
Robert Half International Inc
NYSE:RHI
17.1
37%
0.5
CH
A
Adecco Group AG
SIX:ADEN
8.3
11%
0.8
CN
5
51job Inc
F:IWQ
37.7
N/A N/A
US
TriNet Group Inc
NYSE:TNET
12.5
11%
1.1
JP
P
Persol Holdings Co Ltd
TSE:2181
5.6
8%
0.7
US
Korn Ferry
NYSE:KFY
7.4
13%
0.6
US
Insperity Inc
NYSE:NSP
16.1
29%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
T
Timee Inc
TSE:215A
Average EV/EBIT: 21.4
33.3
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
24.3
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
35.5
42%
0.8
NL
R
Randstad NV
AEX:RAND
15.1
21%
0.7
US
Robert Half International Inc
NYSE:RHI
20.9
42%
0.5
CH
A
Adecco Group AG
SIX:ADEN
11.8
15%
0.8
CN
5
51job Inc
F:IWQ
38.4
N/A N/A
US
TriNet Group Inc
NYSE:TNET
15.7
11%
1.4
JP
P
Persol Holdings Co Ltd
TSE:2181
8.8
N/A N/A
US
Korn Ferry
NYSE:KFY
9.2
16%
0.6
US
Insperity Inc
NYSE:NSP
22.1
36%
0.6