B

Benefit One Inc
TSE:2412

Watchlist Manager
Benefit One Inc
TSE:2412
Watchlist
Price: 999 999.9999 JPY Market Closed
Market Cap: 343.3B JPY
Have any thoughts about
Benefit One Inc?
Write Note

Relative Value

The Relative Value of one Benefit One Inc stock under the Base Case scenario is 44 416.441 JPY. Compared to the current market price of 999 999.9999 JPY, Benefit One Inc is Overvalued by 96%.

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
44 416.441 JPY
Overvaluation 96%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
9
Median 3Y
0
Median 5Y
0
Industry
1.3
Forward
6.5
vs History
0
vs Industry
7
Median 3Y
0.1
Median 5Y
0.1
Industry
19
Forward
40.4
vs History
0
vs Industry
7
Median 3Y
0.1
Median 5Y
0.1
Industry
13.4
vs History
0
vs Industry
5
Median 3Y
0.2
Median 5Y
0.1
Industry
18.3
vs History
0
vs Industry
4
Median 3Y
0
Median 5Y
0
Industry
2.4
vs History
0
vs Industry
8
Median 3Y
-0
Median 5Y
-0.1
Industry
1.3
Forward
6.4
vs History
0
vs Industry
5
Median 3Y
-0.1
Median 5Y
-0.2
Industry
3.3
vs History
0
vs Industry
8
Median 3Y
-0.1
Median 5Y
-0.3
Industry
10.4
Forward
22.3
vs History
0
vs Industry
8
Median 3Y
-0.1
Median 5Y
-0.3
Industry
12.7
vs History
0
vs Industry
6
Median 3Y
-0.1
Median 5Y
-0.5
Industry
12.6
vs History
0
vs Industry
3
Median 3Y
-0.2
Median 5Y
-0.9
Industry
14.7
vs History
0
vs Industry
6
Median 3Y
-0
Median 5Y
-0.1
Industry
1.7

Multiples Across Competitors

Competitors Multiples
Benefit One 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
Benefit One Inc
TSE:2412
343.3B JPY 8.8 64.1 33.6 44.8
JP
Outsourcing Inc
TSE:2427
3 854 332.4T JPY 5 141 797.4 746 674 240.5 84 306 673.3 150 819 083.2
JP
Recruit Holdings Co Ltd
TSE:6098
18.5T JPY 5.3 51 32.6 41.2
US
Robert Half Inc
SWB:RHJ
11.5B EUR 2 41.9 38.3 46.7
US
Robert Half International Inc
NYSE:RHI
7.4B USD 1.3 25.9 23 28
NL
Randstad NV
AEX:RAND
6.9B EUR 0.3 16.2 7.7 13
US
TriNet Group Inc
NYSE:TNET
4.4B USD 0.9 16.9 12.4 15
CH
Adecco Group AG
SIX:ADEN
3.7B CHF 0.2 13.2 6.7 9.3
CN
51job Inc
F:IWQ
3.9B EUR 6.7 45.9 35.6 36.3
US
ASGN Inc
NYSE:ASGN
3.8B USD 0.9 20.5 11.3 14.9
US
Alight Inc
NYSE:ALIT
3.7B USD 1.4 -11.2 11.6 79.6
P/S Multiple
Revenue Growth P/S to Growth
JP
B
Benefit One Inc
TSE:2412
Average P/S: 467 438.6
8.8
N/A N/A
JP
Outsourcing Inc
TSE:2427
5 141 797.4
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
5.3
18%
0.3
US
R
Robert Half Inc
SWB:RHJ
2
2%
1.3
US
Robert Half International Inc
NYSE:RHI
1.3
2%
0.8
NL
R
Randstad NV
AEX:RAND
0.3
4%
0.1
US
TriNet Group Inc
NYSE:TNET
0.9
16%
0.1
CH
A
Adecco Group AG
SIX:ADEN
0.2
8%
0
CN
5
51job Inc
F:IWQ
6.7
N/A N/A
US
ASGN Inc
NYSE:ASGN
0.9
4%
0.2
US
Alight Inc
NYSE:ALIT
1.4
-24%
N/A
P/E Multiple
Earnings Growth P/E to Growth
JP
B
Benefit One Inc
TSE:2412
Average P/E: 74 667 453.6
64.1
N/A N/A
JP
Outsourcing Inc
TSE:2427
746 674 240.5
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
51
72%
0.7
US
R
Robert Half Inc
SWB:RHJ
41.9
4%
10.9
US
Robert Half International Inc
NYSE:RHI
25.9
4%
6.8
NL
R
Randstad NV
AEX:RAND
16.2
24%
0.7
US
TriNet Group Inc
NYSE:TNET
16.9
-11%
N/A
CH
A
Adecco Group AG
SIX:ADEN
13.2
96%
0.1
CN
5
51job Inc
F:IWQ
45.9
N/A N/A
US
ASGN Inc
NYSE:ASGN
20.5
35%
0.6
US
Alight Inc
NYSE:ALIT
Negative Multiple: -11.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
B
Benefit One Inc
TSE:2412
Average EV/EBITDA: 7 664 262.4
33.6
N/A N/A
JP
Outsourcing Inc
TSE:2427
84 306 673.3
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
32.6
46%
0.7
US
R
Robert Half Inc
SWB:RHJ
38.3
20%
1.9
US
Robert Half International Inc
NYSE:RHI
23
20%
1.1
NL
R
Randstad NV
AEX:RAND
7.7
5%
1.6
US
TriNet Group Inc
NYSE:TNET
12.4
-7%
N/A
CH
A
Adecco Group AG
SIX:ADEN
6.7
13%
0.5
CN
5
51job Inc
F:IWQ
35.6
N/A N/A
US
ASGN Inc
NYSE:ASGN
11.3
14%
0.8
US
Alight Inc
NYSE:ALIT
11.6
26%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
B
Benefit One Inc
TSE:2412
Average EV/EBIT: 13 710 855.6
44.8
N/A N/A
JP
Outsourcing Inc
TSE:2427
150 819 083.2
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
41.2
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
46.7
21%
2.2
US
Robert Half International Inc
NYSE:RHI
28
21%
1.3
NL
R
Randstad NV
AEX:RAND
13
18%
0.7
US
TriNet Group Inc
NYSE:TNET
15
-20%
N/A
CH
A
Adecco Group AG
SIX:ADEN
9.3
21%
0.4
CN
5
51job Inc
F:IWQ
36.3
N/A N/A
US
ASGN Inc
NYSE:ASGN
14.9
9%
1.7
US
Alight Inc
NYSE:ALIT
79.6
-91%
N/A

See Also

Discover More
Back to Top