Insource Co Ltd
TSE:6200

Watchlist Manager
Insource Co Ltd Logo
Insource Co Ltd
TSE:6200
Watchlist
Price: 951 JPY -2.06% Market Closed
Market Cap: 79.8B JPY
Have any thoughts about
Insource Co Ltd?
Write Note

Relative Value

The Relative Value of one Insource Co Ltd stock under the Base Case scenario is 687.18 JPY. Compared to the current market price of 951 JPY, Insource Co Ltd is Overvalued by 28%.

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
687.18 JPY
Overvaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
59
vs Industry
12
Median 3Y
10.3
Median 5Y
7.4
Industry
1.3
Forward
6.3
vs History
88
vs Industry
29
Median 3Y
44.5
Median 5Y
44.3
Industry
19.3
Forward
23.8
vs History
77
vs Industry
18
Median 3Y
37
Median 5Y
36.9
Industry
13.2
vs History
70
vs Industry
21
Median 3Y
59.9
Median 5Y
56.2
Industry
18.4
vs History
87
vs Industry
7
Median 3Y
16.6
Median 5Y
12
Industry
2.3
vs History
62
vs Industry
11
Median 3Y
10.1
Median 5Y
7
Industry
1.3
Forward
5.9
vs History
64
vs Industry
18
Median 3Y
13.2
Median 5Y
9.3
Industry
3.2
vs History
88
vs Industry
23
Median 3Y
27.7
Median 5Y
26.8
Industry
10.1
Forward
14.6
vs History
88
vs Industry
29
Median 3Y
29
Median 5Y
28.1
Industry
12.6
vs History
79
vs Industry
17
Median 3Y
36
Median 5Y
35.6
Industry
12.4
vs History
72
vs Industry
13
Median 3Y
63.8
Median 5Y
63.2
Industry
14.8
vs History
77
vs Industry
6
Median 3Y
18
Median 5Y
15.4
Industry
1.7

Multiples Across Competitors

Competitors Multiples
Insource Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Insource Co Ltd
TSE:6200
79.8B JPY 6.6 24.9 15.4 16.1
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
14T JPY 4 38.8 24.7 31.8
US
Robert Half Inc
SWB:RHJ
10.5B EUR 1.9 39.9 36.3 44.3
NL
Randstad NV
AEX:RAND
7.5B EUR 0.3 15.3 7.8 12.6
US
Robert Half International Inc
NYSE:RHI
7B USD 1.2 24.7 21.8 26.6
CH
Adecco Group AG
SIX:ADEN
4.5B CHF 0.2 15.9 7.2 9.8
CN
51job Inc
F:IWQ
3.9B EUR 6.8 46.7 36.4 37.2
US
TriNet Group Inc
NYSE:TNET
4.2B USD 0.8 15.9 11.7 14.2
US
ASGN Inc
NYSE:ASGN
4.1B USD 1 22.4 12.1 16
US
Alight Inc
NYSE:ALIT
3.8B USD 1.3 -12.5 12 62.5

See Also

Discover More
Back to Top