Insource Co Ltd
TSE:6200

Watchlist Manager
Insource Co Ltd Logo
Insource Co Ltd
TSE:6200
Watchlist
Price: 840 JPY 0.12% Market Closed
Market Cap: 71.6B 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 815 JPY. Compared to the current market price of 840 JPY, Insource Co Ltd is Overvalued by 3%.

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
815 JPY
Overvaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5.4
P/S
P/S
Price to Sales
5.4
vs History
87
vs Industry
14
Median 3Y
8.8
Median 5Y
7.4
Industry
1.3
Forward
4.8
More Details
19.8
P/E
P/E
Price to Earnings
19.8
vs History
98
vs Industry
33
Median 3Y
37
Median 5Y
43.7
Industry
18.8
Forward
17.2
More Details
17.5
P/OCF
P/OCF
Price to OCF
17.5
vs History
98
vs Industry
26
Median 3Y
32.8
Median 5Y
36.8
Industry
13.1
More Details
18.9
P/FCFE
P/FCFE
Price to FCFE
18.9
vs History
88
vs Industry
29
Median 3Y
57
Median 5Y
56.1
Industry
17.3
More Details
7.7
P/B
P/B
Price to Book Value
7.7
vs History
95
vs Industry
9
Median 3Y
12.8
Median 5Y
11.8
Industry
2.3
More Details
5
EV/S
EV/S
Enterprise Value to Sales
5
vs History
87
vs Industry
13
Median 3Y
8.6
Median 5Y
7
Industry
1.3
Forward
4.5
More Details
6.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.5
vs History
90
vs Industry
23
Median 3Y
11.2
Median 5Y
9.2
Industry
3.2
More Details
12
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
12
vs History
98
vs Industry
29
Median 3Y
22.9
Median 5Y
26.4
Industry
9.9
Forward
10.9
More Details
12.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
12.4
vs History
98
vs Industry
38
Median 3Y
23.9
Median 5Y
27.6
Industry
12.9
More Details
16.4
EV/OCF
EV/OCF
Enterprise Value to OCF
16.4
vs History
98
vs Industry
26
Median 3Y
31.9
Median 5Y
35.4
Industry
12.3
More Details
17.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
17.8
vs History
88
vs Industry
26
Median 3Y
57.1
Median 5Y
63.1
Industry
14.4
More Details
9.1
EV/IC
EV/IC
Enterprise Value to IC
9.1
vs History
96
vs Industry
5
Median 3Y
13.8
Median 5Y
14.2
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
70.5B JPY 5.4 19.8 12 12.4
JP
Recruit Holdings Co Ltd
TSE:6098
13.7T JPY 3.9 36.4 22.4 27.9
US
Robert Half Inc
SWB:RHJ
8.3B EUR 1.5 35.5 28.5 34.8
NL
Randstad NV
AEX:RAND
7.3B EUR 0.3 63.9 8.8 16.3
US
Robert Half International Inc
NYSE:RHI
5.6B USD 1 22.4 17.3 21.1
CH
Adecco Group AG
SIX:ADEN
4.6B CHF 0.2 15.9 8.5 12.1
CN
51job Inc
F:IWQ
3.9B EUR 6.9 47.5 37.3 38
US
TriNet Group Inc
NYSE:TNET
4B USD 0.8 23.2 12.8 16.1
JP
Persol Holdings Co Ltd
TSE:2181
577.5B JPY 0.4 16.1 5.9 9.2
US
Korn Ferry
NYSE:KFY
3.5B USD 1.3 14.6 7.5 9.3
US
Alight Inc
NYSE:ALIT
3.4B USD 1.4 -21.4 11.3 92.1
P/E Multiple
Earnings Growth PEG
JP
Insource Co Ltd
TSE:6200
Average P/E: 29.5
19.8
21%
0.9
JP
Recruit Holdings Co Ltd
TSE:6098
36.4
21%
1.7
US
R
Robert Half Inc
SWB:RHJ
35.5
27%
1.3
NL
R
Randstad NV
AEX:RAND
63.9
86%
0.7
US
Robert Half International Inc
NYSE:RHI
22.4
27%
0.8
CH
A
Adecco Group AG
SIX:ADEN
15.9
27%
0.6
CN
5
51job Inc
F:IWQ
47.5
N/A N/A
US
TriNet Group Inc
NYSE:TNET
23.2
20%
1.2
JP
P
Persol Holdings Co Ltd
TSE:2181
16.1
18%
0.9
US
Korn Ferry
NYSE:KFY
14.6
23%
0.6
US
Alight Inc
NYSE:ALIT
Negative Multiple: -21.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Insource Co Ltd
TSE:6200
Average EV/EBITDA: 15.7
12
20%
0.6
JP
Recruit Holdings Co Ltd
TSE:6098
22.4
12%
1.9
US
R
Robert Half Inc
SWB:RHJ
28.5
37%
0.8
NL
R
Randstad NV
AEX:RAND
8.8
9%
1
US
Robert Half International Inc
NYSE:RHI
17.3
37%
0.5
CH
A
Adecco Group AG
SIX:ADEN
8.5
11%
0.8
CN
5
51job Inc
F:IWQ
37.3
N/A N/A
US
TriNet Group Inc
NYSE:TNET
12.8
11%
1.2
JP
P
Persol Holdings Co Ltd
TSE:2181
5.9
8%
0.7
US
Korn Ferry
NYSE:KFY
7.5
13%
0.6
US
Alight Inc
NYSE:ALIT
11.3
18%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Insource Co Ltd
TSE:6200
Average EV/EBIT: 26.3
12.4
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
27.9
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
34.8
42%
0.8
NL
R
Randstad NV
AEX:RAND
16.3
21%
0.8
US
Robert Half International Inc
NYSE:RHI
21.1
42%
0.5
CH
A
Adecco Group AG
SIX:ADEN
12.1
15%
0.8
CN
5
51job Inc
F:IWQ
38
N/A N/A
US
TriNet Group Inc
NYSE:TNET
16.1
11%
1.5
JP
P
Persol Holdings Co Ltd
TSE:2181
9.2
N/A N/A
US
Korn Ferry
NYSE:KFY
9.3
16%
0.6
US
Alight Inc
NYSE:ALIT
92.1
36%
2.6

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 241,900+ 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.