Insource Co Ltd
TSE:6200

Watchlist Manager
Insource Co Ltd Logo
Insource Co Ltd
TSE:6200
Watchlist
Price: 889 JPY 4.1% Market Closed
Market Cap: 75.8B JPY
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Insource Co Ltd stock under the Base Case scenario is 768.2 JPY. Compared to the current market price of 889 JPY, Insource Co Ltd is Overvalued by 14%.

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
768.2 JPY
Overvaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5.7
P/S
P/S
Price to Sales
5.7
vs History
85
vs Industry
14
Median 3Y
8.1
Median 5Y
7.4
Industry
1.3
Forward
5
More Details
20.9
P/E
P/E
Price to Earnings
20.9
vs History
96
vs Industry
33
Median 3Y
32.6
Median 5Y
43.7
Industry
18.7
Forward
18.1
More Details
18.5
P/OCF
P/OCF
Price to OCF
18.5
vs History
96
vs Industry
26
Median 3Y
30
Median 5Y
36.8
Industry
12.5
More Details
20
P/FCFE
P/FCFE
Price to FCFE
20
vs History
87
vs Industry
29
Median 3Y
56.3
Median 5Y
56.1
Industry
17
More Details
8.1
P/B
P/B
Price to Book Value
8.1
vs History
93
vs Industry
9
Median 3Y
11
Median 5Y
11.8
Industry
2.3
More Details
5.4
EV/S
EV/S
Enterprise Value to Sales
5.4
vs History
84
vs Industry
13
Median 3Y
7.8
Median 5Y
7
Industry
1.3
Forward
4.8
More Details
7
EV/GP
EV/GP
Enterprise Value to Gross Profit
7
vs History
88
vs Industry
23
Median 3Y
10.2
Median 5Y
9.2
Industry
3.1
More Details
12.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12.7
vs History
96
vs Industry
29
Median 3Y
20.3
Median 5Y
26.4
Industry
9.8
Forward
11.4
More Details
13.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.2
vs History
96
vs Industry
38
Median 3Y
21.2
Median 5Y
27.6
Industry
12.9
More Details
17.4
EV/OCF
EV/OCF
Enterprise Value to OCF
17.4
vs History
96
vs Industry
26
Median 3Y
28.8
Median 5Y
35.4
Industry
11.8
More Details
18.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18.9
vs History
87
vs Industry
26
Median 3Y
55.6
Median 5Y
63.1
Industry
13.9
More Details
9.6
EV/IC
EV/IC
Enterprise Value to IC
9.6
vs History
95
vs Industry
5
Median 3Y
12.7
Median 5Y
14
Industry
1.7
More Details

Multiples Across Competitors

Competitors Multiples
Insource Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Insource Co Ltd
TSE:6200
74.6B JPY 5.7 20.9 12.7 13.2
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 1.1 31.7 23 28.1
NL
Randstad NV
AEX:RAND
6.1B EUR 0.3 53.2 7.6 14.1
US
Robert Half International Inc
NYSE:RHI
4.5B USD 0.8 21.8 13.5 16.5
CN
51job Inc
F:IWQ
3.9B EUR 7.3 50.1 40.3 41.1
CH
Adecco Group AG
SIX:ADEN
3.6B CHF 0.2 12.7 7.4 10.4
US
TriNet Group Inc
NYSE:TNET
3.8B USD 0.8 22.1 11 13.5
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 6.6 8.1
US
Insperity Inc
NYSE:NSP
2.9B USD 0.4 32.2 13.7 18.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Insource Co Ltd
TSE:6200
Average EV/EBITDA: 14.5
12.7
20%
0.6
JP
Recruit Holdings Co Ltd
TSE:6098
18.3
12%
1.5
US
R
Robert Half Inc
SWB:RHJ
23
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
40.3
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
7.4
11%
0.7
US
TriNet Group Inc
NYSE:TNET
11
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
13.7
29%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Insource Co Ltd
TSE:6200
Average EV/EBIT: 17.8
13.2
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
22.7
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
28.1
42%
0.7
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
10.4
15%
0.7
US
TriNet Group Inc
NYSE:TNET
13.5
5%
2.7
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
18.9
36%
0.5

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 248,800+ 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.