G

Gi Group Poland SA
WSE:GIG

Watchlist Manager
Gi Group Poland SA
WSE:GIG
Watchlist
Price: 1.8 PLN 1.12%
Market Cap: 340.9m PLN

Relative Value

The Relative Value of one GIG stock under the Base Case scenario is 1.9 PLN. Compared to the current market price of 1.8 PLN, Gi Group Poland SA is Undervalued by 5%.

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.

GIG Relative Value
Base Case
1.9 PLN
Undervaluation 5%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
67
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3
vs History
vs Industry
Median 3Y
-12.2
Median 5Y
-12.1
Industry
18.4
vs History
vs Industry
Median 3Y
-7.6
Median 5Y
-6.4
Industry
12.5
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-3.7
Industry
16.8
vs History
1
vs Industry
0
Median 3Y
-10.9
Median 5Y
-9.5
Industry
2.2
vs History
7
vs Industry
62
Median 3Y
0.6
Median 5Y
0.6
Industry
1.3
vs History
7
vs Industry
79
Median 3Y
0.6
Median 5Y
0.6
Industry
3.1
vs History
6
vs Industry
4
Median 3Y
-11
Median 5Y
-9.9
Industry
9.6
vs History
1
vs Industry
0
Median 3Y
-10.2
Median 5Y
-9.5
Industry
12.6
vs History
vs Industry
Median 3Y
-8.3
Median 5Y
-5.8
Industry
11.8
vs History
vs Industry
Median 3Y
-8
Median 5Y
-5.6
Industry
14.2
vs History
1
vs Industry
32
Median 3Y
1.8
Median 5Y
1.7
Industry
1.6

Multiples Across Competitors

GIG Competitors Multiples
Gi Group Poland SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Gi Group Poland SA
WSE:GIG
340.9m PLN 0.6 -136.9 55.5 1 132.6
JP
Recruit Holdings Co Ltd
TSE:6098
11.3T JPY 3.2 30 18.3 22.7
NL
Randstad NV
AEX:RAND
6.1B EUR 0.3 53.1 7.6 14.1
US
Robert Half Inc
SWB:RHJ
5.7B EUR 1.1 31.7 20.4 24.9
US
Robert Half International Inc
NYSE:RHI
4.6B USD 0.8 22.4 13.9 17
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 7.3 10.4
JP
Persol Holdings Co Ltd
TSE:2181
557.6B JPY 0.4 15.5 5.7 8.8
US
TriNet Group Inc
NYSE:TNET
3.8B USD 0.8 22.2 10.8 13.3
US
Korn Ferry
NYSE:KFY
3.2B USD 1.2 13.2 6.7 8.3
US
Insperity Inc
NYSE:NSP
2.9B USD 0.4 32 13.8 19
P/E Multiple
Earnings Growth PEG
PL
G
Gi Group Poland SA
WSE:GIG
Average P/E: 28.3
Negative Multiple: -136.9
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
30
17%
1.8
NL
R
Randstad NV
AEX:RAND
53.1
87%
0.6
US
R
Robert Half Inc
SWB:RHJ
31.7
26%
1.2
US
Robert Half International Inc
NYSE:RHI
22.4
26%
0.9
CN
5
51job Inc
F:IWQ
50.1
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
12.7
24%
0.5
JP
P
Persol Holdings Co Ltd
TSE:2181
15.5
18%
0.9
US
TriNet Group Inc
NYSE:TNET
22.2
18%
1.2
US
Korn Ferry
NYSE:KFY
13.2
24%
0.5
US
Insperity Inc
NYSE:NSP
32
24%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
G
Gi Group Poland SA
WSE:GIG
Average EV/EBITDA: 18.2
55.5
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
18.3
12%
1.5
NL
R
Randstad NV
AEX:RAND
7.6
10%
0.8
US
R
Robert Half Inc
SWB:RHJ
20.4
37%
0.6
US
Robert Half International Inc
NYSE:RHI
13.9
37%
0.4
CN
5
51job Inc
F:IWQ
40.3
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
7.3
11%
0.7
JP
P
Persol Holdings Co Ltd
TSE:2181
5.7
7%
0.8
US
TriNet Group Inc
NYSE:TNET
10.8
6%
1.8
US
Korn Ferry
NYSE:KFY
6.7
13%
0.5
US
Insperity Inc
NYSE:NSP
13.8
29%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
G
Gi Group Poland SA
WSE:GIG
Average EV/EBIT: 119.3
1 132.6
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
22.7
N/A N/A
NL
R
Randstad NV
AEX:RAND
14.1
21%
0.7
US
R
Robert Half Inc
SWB:RHJ
24.9
42%
0.6
US
Robert Half International Inc
NYSE:RHI
17
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
JP
P
Persol Holdings Co Ltd
TSE:2181
8.8
N/A N/A
US
TriNet Group Inc
NYSE:TNET
13.3
5%
2.7
US
Korn Ferry
NYSE:KFY
8.3
16%
0.5
US
Insperity Inc
NYSE:NSP
19
36%
0.5