Recruit Holdings Co Ltd
TSE:6098

Watchlist Manager
Recruit Holdings Co Ltd Logo
Recruit Holdings Co Ltd
TSE:6098
Watchlist
Price: 8 042 JPY -3.06% Market Closed
Market Cap: 13.3T JPY
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Recruit Holdings Co Ltd stock under the Base Case scenario is 5 667.59 JPY. Compared to the current market price of 8 042 JPY, Recruit Holdings Co Ltd is Overvalued by 30%.

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
5 667.59 JPY
Overvaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.7
P/S
P/S
Price to Sales
3.7
vs History
25
vs Industry
19
Median 3Y
2.8
Median 5Y
2.9
Industry
1.3
Forward
3.7
More Details
35.3
P/E
P/E
Price to Earnings
35.3
vs History
46
vs Industry
13
Median 3Y
28.8
Median 5Y
35.3
Industry
18.7
Forward
29.4
More Details
21.6
P/OCF
P/OCF
Price to OCF
21.6
vs History
41
vs Industry
18
Median 3Y
20.4
Median 5Y
21.3
Industry
12.7
More Details
27.7
P/FCFE
P/FCFE
Price to FCFE
27.7
vs History
69
vs Industry
17
Median 3Y
29.6
Median 5Y
32.6
Industry
16.7
More Details
7.4
P/B
P/B
Price to Book Value
7.4
vs History
25
vs Industry
9
Median 3Y
5.3
Median 5Y
6.2
Industry
2.3
More Details
3.5
EV/S
EV/S
Enterprise Value to Sales
3.5
vs History
26
vs Industry
19
Median 3Y
2.6
Median 5Y
2.8
Industry
1.3
Forward
3.5
More Details
6.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.1
vs History
33
vs Industry
24
Median 3Y
4.5
Median 5Y
5.2
Industry
3.2
More Details
21.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
21.7
vs History
41
vs Industry
13
Median 3Y
16.9
Median 5Y
18.5
Industry
10
Forward
19.2
More Details
27
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
27
vs History
46
vs Industry
15
Median 3Y
22.2
Median 5Y
25.8
Industry
13
Forward
21.6
More Details
20.5
EV/OCF
EV/OCF
Enterprise Value to OCF
20.5
vs History
38
vs Industry
19
Median 3Y
18.6
Median 5Y
19.8
Industry
12.1
More Details
22.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
22.9
vs History
53
vs Industry
17
Median 3Y
21.9
Median 5Y
24
Industry
14
More Details
7.5
EV/IC
EV/IC
Enterprise Value to IC
7.5
vs History
15
vs Industry
7
Median 3Y
5.1
Median 5Y
5.1
Industry
1.7
More Details

Multiples Across Competitors

Competitors Multiples
Recruit Holdings Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Recruit Holdings Co Ltd
TSE:6098
13.3T JPY 3.7 35.3 21.7 27
US
Robert Half Inc
SWB:RHJ
8.5B EUR 1.6 36.4 29.2 35.7
NL
Randstad NV
AEX:RAND
6.9B EUR 0.3 60.2 8.4 15.6
US
Robert Half International Inc
NYSE:RHI
5.5B USD 1 21.9 16.9 20.6
CH
Adecco Group AG
SIX:ADEN
4.6B CHF 0.2 15.8 8.5 12.1
CN
51job Inc
F:IWQ
3.9B EUR 6.9 47.6 37.4 38.2
US
TriNet Group Inc
NYSE:TNET
3.9B USD 0.8 22.6 12.5 15.8
JP
Persol Holdings Co Ltd
TSE:2181
560.4B JPY 0.4 15.6 5.7 8.9
US
Korn Ferry
NYSE:KFY
3.5B USD 1.3 14.4 7.4 9.2
US
Alight Inc
NYSE:ALIT
3.2B USD 1.4 -20.4 10.9 89.2
US
Insperity Inc
NYSE:NSP
3.3B USD 0.5 36 16.1 22.1
P/E Multiple
Earnings Growth PEG
JP
Recruit Holdings Co Ltd
TSE:6098
Average P/E: 30.6
35.3
19%
1.9
US
R
Robert Half Inc
SWB:RHJ
36.4
27%
1.3
NL
R
Randstad NV
AEX:RAND
60.2
87%
0.7
US
Robert Half International Inc
NYSE:RHI
21.9
27%
0.8
CH
A
Adecco Group AG
SIX:ADEN
15.8
24%
0.7
CN
5
51job Inc
F:IWQ
47.6
N/A N/A
US
TriNet Group Inc
NYSE:TNET
22.6
20%
1.1
JP
P
Persol Holdings Co Ltd
TSE:2181
15.6
18%
0.9
US
Korn Ferry
NYSE:KFY
14.4
24%
0.6
US
Alight Inc
NYSE:ALIT
Negative Multiple: -20.4 N/A N/A
US
Insperity Inc
NYSE:NSP
36
24%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Recruit Holdings Co Ltd
TSE:6098
Average EV/EBITDA: 15.9
21.7
12%
1.8
US
R
Robert Half Inc
SWB:RHJ
29.2
37%
0.8
NL
R
Randstad NV
AEX:RAND
8.4
9%
0.9
US
Robert Half International Inc
NYSE:RHI
16.9
37%
0.5
CH
A
Adecco Group AG
SIX:ADEN
8.5
11%
0.8
CN
5
51job Inc
F:IWQ
37.4
N/A N/A
US
TriNet Group Inc
NYSE:TNET
12.5
11%
1.1
JP
P
Persol Holdings Co Ltd
TSE:2181
5.7
8%
0.7
US
Korn Ferry
NYSE:KFY
7.4
13%
0.6
US
Alight Inc
NYSE:ALIT
10.9
18%
0.6
US
Insperity Inc
NYSE:NSP
16.1
29%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Recruit Holdings Co Ltd
TSE:6098
Average EV/EBIT: 26.7
27
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
35.7
42%
0.8
NL
R
Randstad NV
AEX:RAND
15.6
21%
0.7
US
Robert Half International Inc
NYSE:RHI
20.6
42%
0.5
CH
A
Adecco Group AG
SIX:ADEN
12.1
15%
0.8
CN
5
51job Inc
F:IWQ
38.2
N/A N/A
US
TriNet Group Inc
NYSE:TNET
15.8
11%
1.4
JP
P
Persol Holdings Co Ltd
TSE:2181
8.9
N/A N/A
US
Korn Ferry
NYSE:KFY
9.2
16%
0.6
US
Alight Inc
NYSE:ALIT
89.2
36%
2.5
US
Insperity Inc
NYSE:NSP
22.1
36%
0.6

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 242,200+ 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

© 2025 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.