Outsourcing Inc
TSE:2427

Watchlist Manager
Outsourcing Inc Logo
Outsourcing Inc
TSE:2427
Watchlist
Price: 0.0001 JPY Market Closed
Market Cap: 3 854 332.4T JPY
Have any thoughts about
Outsourcing Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one Outsourcing Inc stock under the Base Case scenario is 0.0001 JPY. Compared to the current market price of 0.0001 JPY, Outsourcing Inc is Undervalued by 29%.

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
0.0001 JPY
Undervaluation 29%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5 141 797.4
P/S
P/S
Price to Sales
5 141 797.4
vs History
34
vs Industry
84
Median 3Y
4 380 227.5
Median 5Y
5 128 568
Industry
1.3
Forward
4 481 703.7
More Details
746 674 240.5
P/E
P/E
Price to Earnings
746 674 240.5
vs History
20
vs Industry
11
Median 3Y
674 540 939.9
Median 5Y
400 825 795.7
Industry
19
Forward
164 519 698.6
More Details
123 671 065.6
P/OCF
P/OCF
Price to OCF
123 671 065.6
vs History
22
vs Industry
58
Median 3Y
110 759 977.9
Median 5Y
112 405 786.7
Industry
13.4
More Details
1 893 809 971.5
P/FCFE
P/FCFE
Price to FCFE
1 893 809 971.5
vs History
1
vs Industry
4
Median 3Y
191 324 416.1
Median 5Y
82 328 607.8
Industry
18.3
More Details
42 933 249
P/B
P/B
Price to Book Value
42 933 249
vs History
26
vs Industry
40
Median 3Y
37 743 365.9
Median 5Y
38 944 429.7
Industry
2.4
More Details
5 141 797.4
EV/S
EV/S
Enterprise Value to Sales
5 141 797.4
vs History
34
vs Industry
76
Median 3Y
4 380 227.6
Median 5Y
5 128 568.1
Industry
1.3
Forward
4 481 703.8
More Details
28 503 105.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
28 503 105.9
vs History
30
vs Industry
56
Median 3Y
23 571 850.8
Median 5Y
28 246 279.1
Industry
3.3
More Details
84 306 673.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
84 306 673.3
vs History
26
vs Industry
55
Median 3Y
73 573 279.7
Median 5Y
79 111 950.6
Industry
10.4
Forward
72 966 936.6
More Details
150 819 083.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
150 819 083.2
vs History
26
vs Industry
44
Median 3Y
129 098 077.7
Median 5Y
145 311 120
Industry
12.7
More Details
123 671 067.5
EV/OCF
EV/OCF
Enterprise Value to OCF
123 671 067.5
vs History
22
vs Industry
46
Median 3Y
110 759 979.8
Median 5Y
112 405 787.1
Industry
12.6
More Details
149 386 942
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
149 386 942
vs History
17
vs Industry
40
Median 3Y
114 917 495.9
Median 5Y
118 853 408.4
Industry
14.7
More Details
14 557 670.4
EV/IC
EV/IC
Enterprise Value to IC
14 557 670.4
vs History
22
vs Industry
62
Median 3Y
10 993 433.6
Median 5Y
12 467 809.3
Industry
1.7
More Details

Multiples Across Competitors

Competitors Multiples
Outsourcing Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
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 42 38.4 46.8
US
Robert Half International Inc
NYSE:RHI
7.4B USD 1.3 26.1 23.1 28.2
NL
Randstad NV
AEX:RAND
6.9B EUR 0.3 16.1 7.7 12.9
US
TriNet Group Inc
NYSE:TNET
4.4B USD 0.9 17 12.3 15.1
CH
Adecco Group AG
SIX:ADEN
3.7B CHF 0.2 13.1 6.8 9.3
CN
51job Inc
F:IWQ
3.9B EUR 6.7 46.1 35.7 36.4
US
ASGN Inc
NYSE:ASGN
3.8B USD 0.9 20.7 11.3 14.9
US
Alight Inc
NYSE:ALIT
3.7B USD 1.4 -11.5 11.6 80.4
US
Korn Ferry
NYSE:KFY
3.4B USD 1.3 14.1 8.1 10.1
P/S Multiple
Revenue Growth P/S to Growth
JP
Outsourcing Inc
TSE:2427
Average P/S: 467 438
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
US
Korn Ferry
NYSE:KFY
1.3
9%
0.1
P/E Multiple
Earnings Growth P/E to Growth
JP
Outsourcing Inc
TSE:2427
Average P/E: 74 667 448.7
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
42
4%
11
US
Robert Half International Inc
NYSE:RHI
26.1
4%
6.8
NL
R
Randstad NV
AEX:RAND
16.1
24%
0.7
US
TriNet Group Inc
NYSE:TNET
17
-11%
N/A
CH
A
Adecco Group AG
SIX:ADEN
13.1
96%
0.1
CN
5
51job Inc
F:IWQ
46.1
N/A N/A
US
ASGN Inc
NYSE:ASGN
20.7
35%
0.6
US
Alight Inc
NYSE:ALIT
Negative Multiple: -11.5 N/A N/A
US
Korn Ferry
NYSE:KFY
14.1
87%
0.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Outsourcing Inc
TSE:2427
Average EV/EBITDA: 7 664 260.1
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
38.4
20%
1.9
US
Robert Half International Inc
NYSE:RHI
23.1
20%
1.1
NL
R
Randstad NV
AEX:RAND
7.7
5%
1.5
US
TriNet Group Inc
NYSE:TNET
12.3
-7%
N/A
CH
A
Adecco Group AG
SIX:ADEN
6.8
13%
0.5
CN
5
51job Inc
F:IWQ
35.7
N/A N/A
US
ASGN Inc
NYSE:ASGN
11.3
14%
0.8
US
Alight Inc
NYSE:ALIT
11.6
26%
0.4
US
Korn Ferry
NYSE:KFY
8.1
45%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Outsourcing Inc
TSE:2427
Average EV/EBIT: 13 710 852.6
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
46.8
21%
2.2
US
Robert Half International Inc
NYSE:RHI
28.2
21%
1.3
NL
R
Randstad NV
AEX:RAND
12.9
18%
0.7
US
TriNet Group Inc
NYSE:TNET
15.1
-20%
N/A
CH
A
Adecco Group AG
SIX:ADEN
9.3
21%
0.4
CN
5
51job Inc
F:IWQ
36.4
N/A N/A
US
ASGN Inc
NYSE:ASGN
14.9
9%
1.7
US
Alight Inc
NYSE:ALIT
80.4
-91%
N/A
US
Korn Ferry
NYSE:KFY
10.1
55%
0.2

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.