
Recruit Holdings Co Ltd
TSE:6098

Intrinsic Value
The intrinsic value of one
Recruit Holdings Co Ltd
stock under the Base Case scenario is
7 033.18
JPY.
Compared to the current market price of 8 305 JPY,
Recruit Holdings Co Ltd
is
Overvalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Recruit Holdings Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Recruit Holdings Co Ltd
Balance Sheet Decomposition
Recruit Holdings Co Ltd
Current Assets | 1.5T |
Cash & Short-Term Investments | 875.6B |
Receivables | 572.6B |
Other Current Assets | 100.8B |
Non-Current Assets | 1.4T |
Long-Term Investments | 207.6B |
PP&E | 202.5B |
Intangibles | 716B |
Other Non-Current Assets | 233.8B |
Free Cash Flow Analysis
Recruit Holdings Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Recruit Holdings Co Ltd
Revenue
|
3.5T
JPY
|
Cost of Revenue
|
-1.5T
JPY
|
Gross Profit
|
2.1T
JPY
|
Operating Expenses
|
-1.6T
JPY
|
Operating Income
|
465.1B
JPY
|
Other Expenses
|
-89.3B
JPY
|
Net Income
|
375.8B
JPY
|
Profitability Score
Profitability Due Diligence
Recruit Holdings Co Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Recruit Holdings Co Ltd's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Recruit Holdings Co Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

Score
Recruit Holdings Co Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Recruit Holdings Co Ltd
According to Wall Street analysts, the average 1-year price target for
Recruit Holdings Co Ltd
is 11 342.4 JPY
with a low forecast of 9 191 JPY and a high forecast of 13 650 JPY.
Dividends
Current shareholder yield for Recruit Holdings Co Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Recruit Holdings Co Ltd
stock under the Base Case scenario is
7 033.18
JPY.
Compared to the current market price of 8 305 JPY,
Recruit Holdings Co Ltd
is
Overvalued by 15%.