TechnoPro Holdings Inc
TSE:6028

Watchlist Manager
TechnoPro Holdings Inc Logo
TechnoPro Holdings Inc
TSE:6028
Watchlist
Price: 3 156 JPY 0.73% Market Closed
Market Cap: 329.8B JPY

Relative Value

The Relative Value of one TechnoPro Holdings Inc stock under the Base Case scenario is 3 730.5 JPY. Compared to the current market price of 3 156 JPY, TechnoPro Holdings Inc is Undervalued by 15%.

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
3 730.5 JPY
Undervaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
39
Median 3Y
1.7
Median 5Y
1.7
Industry
1.3
Forward
1.4
vs History
69
vs Industry
31
Median 3Y
21.7
Median 5Y
21.7
Industry
18.7
Forward
17.1
vs History
74
vs Industry
40
Median 3Y
14.9
Median 5Y
13.9
Industry
12.5
vs History
53
vs Industry
27
Median 3Y
19
Median 5Y
19.4
Industry
17
vs History
74
vs Industry
21
Median 3Y
4.7
Median 5Y
4.9
Industry
2.3
vs History
71
vs Industry
41
Median 3Y
1.6
Median 5Y
1.6
Industry
1.3
Forward
1.2
vs History
71
vs Industry
30
Median 3Y
6.1
Median 5Y
6.3
Industry
3.1
vs History
71
vs Industry
33
Median 3Y
13.1
Median 5Y
12.6
Industry
9.8
Forward
9.4
vs History
71
vs Industry
37
Median 3Y
14.9
Median 5Y
14.6
Industry
12.9
Forward
9.6
vs History
74
vs Industry
40
Median 3Y
14
Median 5Y
13.1
Industry
11.8
vs History
76
vs Industry
41
Median 3Y
14.4
Median 5Y
13.4
Industry
13.9
vs History
61
vs Industry
17
Median 3Y
3.8
Median 5Y
3.8
Industry
1.7

Multiples Across Competitors

Competitors Multiples
TechnoPro Holdings Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
TechnoPro Holdings Inc
TSE:6028
328.8B JPY 1.4 19.8 10.6 12
JP
Recruit Holdings Co Ltd
TSE:6098
11.3T JPY 3.2 30 18.3 22.7
US
Robert Half Inc
SWB:RHJ
5.7B EUR 1.3 35.6 20.4 24.9
NL
Randstad NV
AEX:RAND
6.1B EUR 0.3 53.6 7.6 14.1
US
Robert Half International Inc
NYSE:RHI
4.5B USD 0.8 21.9 13.5 16.5
CN
51job Inc
F:IWQ
3.9B EUR 7.3 50.1 40.4 41.1
CH
Adecco Group AG
SIX:ADEN
3.6B CHF 0.2 12.7 7.4 10.5
US
TriNet Group Inc
NYSE:TNET
3.8B USD 0.8 22.1 10.8 13.2
JP
Persol Holdings Co Ltd
TSE:2181
555.3B JPY 0.4 15.5 5.6 8.8
US
Korn Ferry
NYSE:KFY
3.2B USD 1.2 13.1 6.6 8.1
US
Insperity Inc
NYSE:NSP
2.9B USD 0.4 32.3 13.9 19.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
TechnoPro Holdings Inc
TSE:6028
Average EV/EBITDA: 14.1
10.6
11%
1
JP
Recruit Holdings Co Ltd
TSE:6098
18.3
12%
1.5
US
R
Robert Half Inc
SWB:RHJ
20.4
37%
0.6
NL
R
Randstad NV
AEX:RAND
7.6
10%
0.8
US
Robert Half International Inc
NYSE:RHI
13.5
37%
0.4
CN
5
51job Inc
F:IWQ
40.4
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
7.4
11%
0.7
US
TriNet Group Inc
NYSE:TNET
10.8
6%
1.8
JP
P
Persol Holdings Co Ltd
TSE:2181
5.6
7%
0.8
US
Korn Ferry
NYSE:KFY
6.6
13%
0.5
US
Insperity Inc
NYSE:NSP
13.9
29%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
TechnoPro Holdings Inc
TSE:6028
Average EV/EBIT: 17.4
12
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
22.7
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
24.9
42%
0.6
NL
R
Randstad NV
AEX:RAND
14.1
21%
0.7
US
Robert Half International Inc
NYSE:RHI
16.5
42%
0.4
CN
5
51job Inc
F:IWQ
41.1
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
10.5
15%
0.7
US
TriNet Group Inc
NYSE:TNET
13.2
5%
2.6
JP
P
Persol Holdings Co Ltd
TSE:2181
8.8
N/A N/A
US
Korn Ferry
NYSE:KFY
8.1
16%
0.5
US
Insperity Inc
NYSE:NSP
19.1
36%
0.5