| Aktualna cena: | 794.0 |
|---|---|
| Wartość godziwa DCF: | - |
| Monte Carlo (mediana scenariuszy): | - |
| Wycena zdyskontowanych dywidend: | - |
| Wycena porównawcza (wskaźnikowa): | 1028.0 |
Kliknij poniżej aby rozwinąć i zobaczyć szczegóły
| Kalkulacja wyceny (mln) | |
|---|---|
| Wartość firmy (EV) | - |
| Dług netto | - |
| Gotówka | - |
| Udziały mniejszościowe | - |
| Ilość akcji | - |
| Wartość godziwa firmy | - |
| Wartość godziwa akcji | - |
| Kalkulacja WACC - koszt kapitału | |
|---|---|
| Stopa wolna od ryzyka | - |
| Premia rynkowa | - |
| Beta | - |
| Udział kapitału własnego | - |
| Udział długu | - |
| Koszt kapitału własnego | - |
| Koszt długu | - |
| WACC | - |
| EV/EBITDA TTM | P/E TTM | P/B TTM | |
|---|---|---|---|
| Mediana dla branży | 9.1 | 16.6 | 2.1 |
| CrowdWorks Inc. | 5.7 | 17.9 | 1.7 |
| Mediana / CrowdWorks Inc. | 1.6 | 0.9 | 1.2 |
| Nazwa firmy | Symbol | Kapitalizacja (mln $) | EV/EBITDA | P/E | P/B | Giełda |
|---|---|---|---|---|---|---|
| Adecco Group AG | ADEN.SW | 4,748 | 10.3 | 13.9 | 1.3 | Swiss Exchange |
| SThree plc | STEM.L | 283 | 4.8 | 7.6 | 1.0 | London Stock Exchange |
| Upwork Inc. | UPWK | 2,578 | 20.4 | 10.6 | 4.2 | NASDAQ Global Select |
| Careerlink Co., Ltd. | 6070.T | 192 | 6.3 | 15.7 | 2.1 | Tokyo |
| HireQuest, Inc. | HQI | 120 | 11.5 | 17.5 | 1.8 | NASDAQ Capital Market |
| TeamLease Services Limited | TEAMLEASE.BO | 300 | 14.9 | 23.5 | 2.9 | Bombay Stock Exchange |
| Kforce Inc. | KFRC | 546 | 8.6 | 12.7 | 3.9 | NASDAQ Global Select |
| Barrett Business Services, Inc. | BBSI | 914 | 10.8 | 16.4 | 2.6 | NASDAQ Global Select |
| Recruit Holdings Co., Ltd. | 6098.T | 77,661 | 16.4 | 27.3 | 8.3 | Tokyo |
| TrueBlue, Inc. | TBI | 155 | -18.4 | -4.3 | 0.5 | New York Stock Exchange |
| TeamLease Services Limited | TEAMLEASE.NS | 301 | 14.9 | 23.5 | 2.9 | National Stock Exchange of India |
| Mastech Digital, Inc. | MHH | 92 | 25.0 | -1,404.2 | 1.1 | American Stock Exchange |
| Kelly Services, Inc. | KELYA | 309 | 11.3 | -49.1 | 0.2 | NASDAQ Global Select |
| Korn Ferry | KFY | 3,432 | 7.1 | 13.5 | 1.8 | New York Stock Exchange |
| HITO-Communications Holdings,Inc. | 4433.T | 119 | 5.1 | 48.9 | 1.1 | Tokyo |
| Heidrick & Struggles International, Inc. | HSII | 1,226 | 9.0 | 32.9 | 2.4 | NASDAQ Global Select |
| Insperity, Inc. | NSP | 1,356 | 15.7 | 79.1 | 15.4 | New York Stock Exchange |
| Robert Half International Inc. | RHI | 2,774 | 10.4 | 17.4 | 2.1 | New York Stock Exchange |
| Altech Corporation | 4641.T | 341 | 7.2 | 13.7 | 2.8 | Tokyo |
| TRYT Inc. | 9164.T | 565 | 20.5 | 40.6 | 2.9 | Tokyo |
| Kelly Services, Inc. | KELYB | 310 | 11.3 | -49.1 | 0.2 | NASDAQ Global Select |
| ZipRecruiter, Inc. | ZIP | 503 | 563.7 | -12.1 | -6.5 | New York Stock Exchange |
| Quess Corp Limited | QUESS.NS | 340 | 7.5 | 36.7 | 2.9 | National Stock Exchange of India |
| Paychex, Inc. | PAYX | 40,844 | 17.4 | 24.9 | 10.1 | NASDAQ Global Select |
| TechnoPro Holdings, Inc. | 6028.T | 3,261 | 17.5 | 31.4 | 6.3 | Tokyo |
| Persol Holdings Co., Ltd. | 2181.T | 4,018 | 7.2 | 18.5 | 3.3 | Tokyo |
| WDB Holdings Co., Ltd. | 2475.T | 201 | 2.3 | 9.4 | 1.0 | Tokyo |
| Amadeus FiRe AG | AAD.DE | 279 | 4.9 | 14.1 | 1.8 | Frankfurt Stock Exchange |
| Brunel International N.V. | BRNL.AS | 461 | 7.4 | 26.6 | 1.5 | Amsterdam |
| SEEK Limited | SEK.AX | 5,673 | 23.9 | 35.5 | 3.2 | Australian Securities Exchange |
| Peoplein Limited | PPE.AX | 62 | 9.8 | -7.5 | 0.7 | Australian Securities Exchange |
| Pasona Group Inc. | 2168.T | 471 | 112.3 | -8.6 | 0.6 | Tokyo |
| ONE CAREER Inc. | 4377.T | 318 | 23.7 | 40.3 | 10.2 | Tokyo |
| UT Group Co., Ltd. | 2146.T | 690 | 8.2 | 19.6 | 3.5 | Tokyo |
| BGSF, Inc. | BGSF | 51 | 41.3 | -8.2 | 0.7 | New York Stock Exchange |
| Zalaris ASA | ZAL.OL | 193 | 8.8 | 30.7 | 7.1 | Oslo Stock Exchange |
| Hays plc | HAS.L | 1,174 | 16.6 | -117.4 | 2.0 | London Stock Exchange |
| PageGroup plc | PAGE.L | 997 | 10.1 | 64.2 | 3.5 | London Stock Exchange |
| CrowdWorks Inc. | 3900.T | 81 | 5.7 | 17.9 | 1.7 | Tokyo |
| DIP Corporation | 2379.T | 719 | 5.9 | 13.4 | 3.2 | Tokyo |
| Beijing Career International Co., Ltd. | 300662.SZ | 754 | 15.0 | 22.2 | 2.6 | Shenzhen |
| Robert Walters plc | RWA.L | 132 | 21.6 | -6.0 | 0.8 | London Stock Exchange |
| NISSO HOLDINGS Co., Ltd | 9332.T | 150 | 6.2 | 14.0 | 1.4 | Tokyo |
| Gi Group Poland S.A. | GIG.WA | 107 | 343.4 | -19.8 | 5.4 | Warsaw Stock Exchange |
| Groupe CRIT SA | CEN.PA | 750 | -0.4 | 9.8 | 0.9 | Paris |
| Almawarid Manpower Company | 1833.SR | 550 | 13.4 | 19.1 | 4.6 | Saudi |
| 104 Corporation | 3130.TW | 238 | 10.1 | 15.3 | 5.1 | Taiwan |
| TriNet Group, Inc. | TNET | 2,789 | 8.3 | 21.1 | 25.6 | New York Stock Exchange |
| ManpowerGroup Inc. | MAN | 1,332 | 10.4 | -63.7 | 0.7 | New York Stock Exchange |
| Staffline Group plc | STAF.L | 71 | 2.3 | 13.8 | 1.8 | London Stock Exchange |
| Randstad N.V. | RAND.AS | 6,938 | 11.0 | 70.8 | 1.5 | Amsterdam |
| Tongdao Liepin Group | 6100.HK | 238 | 8.0 | 9.5 | 0.5 | HKSE |
| World Holdings Co., Ltd. | 2429.T | 306 | 6.8 | 6.9 | 1.0 | Tokyo |
| Morefield Group N.V. | MORE.AS | 55 | 4.8 | 20.4 | 2.5 | Amsterdam |
| BeNext-Yumeshin Group Co. | 2154.T | 1,006 | 7.5 | 12.5 | 2.0 | Tokyo |
| Saudi Manpower Solutions Co. | 1834.SR | 581 | 1.1 | 17.6 | 3.5 | Saudi |
| Kanzhun Limited | BZ | 4,798 | 17.6 | 15.8 | 2.0 | NASDAQ Global Select |
| HIRAYAMA HOLDINGS Co.,Ltd. | 7781.T | 62 | 3.5 | 11.1 | 1.9 | Tokyo |
| Freelance.com SA | ALFRE.PA | 142 | -0.3 | 6.8 | 0.7 | Paris |
| Adecco Group AG | 0QNM.L | 4,752 | 10.3 | 13.9 | 1.3 | London Stock Exchange |
| DHI Group, Inc. | DHX | 81 | 26.6 | -9.1 | 0.8 | New York Stock Exchange |
| S-Pool, Inc. | 2471.T | 129 | 6.5 | 11.9 | 2.4 | Tokyo |
| Jinhai International Group Holdings Limited | 2225.HK | 795 | -53.3 | -47.0 | 38.1 | HKSE |
| en-japan inc. | 4849.T | 386 | 3.7 | 8.2 | 1.7 | Tokyo |
| International Human Resources Company | 9545.SR | 76 | 13.5 | 36.0 | 5.5 | Saudi |
| HRnetGroup Limited | CHZ.SI | 559 | 11.4 | 14.2 | 1.8 | Stock Exchange of Singapore |
| Automatic Data Processing, Inc. | ADP | 105,246 | 17.3 | 25.0 | 16.2 | NASDAQ Global Select |
| Interworks Confidence Inc. | 7374.T | 64 | 4.0 | 10.0 | 1.7 | Tokyo |
| McMillan Shakespeare Limited | MMS.AX | 782 | 8.1 | 12.7 | 10.3 | Australian Securities Exchange |
| Paychex, Inc. | PCX.DE | 41,418 | 17.4 | 24.9 | 10.1 | Frankfurt Stock Exchange |
| Renrui Human Resources Technology Holdings Limited | 6919.HK | 83 | 3.0 | -9.1 | 0.4 | Hong Kong Stock Exchange |
| Maharah for Human Resources Company | 1831.SR | 691 | 18.7 | 33.2 | 4.2 | Saudi |
| Meitec Corporation | 9744.T | 1,723 | 12.1 | 20.8 | 6.1 | Tokyo |
| Forum Engineering Inc. | 7088.T | 580 | 16.7 | 30.7 | 7.5 | Tokyo |
| Ework Group AB (publ) | EWRK.ST | 175 | 9.7 | 15.3 | 6.8 | Stockholm Stock Exchange |
| Wantedly, Inc. | 3991.T | 72 | 2.7 | 9.1 | 2.4 | Tokyo |
| Atrae, Inc. | 6194.T | 94 | 7.3 | 15.1 | 2.8 | Tokyo |
| Will Group, Inc. | 6089.T | 170 | 5.9 | 19.6 | 1.6 | Tokyo |
| Artner Co.,Ltd. | 2163.T | 139 | 9.0 | 16.6 | 4.6 | Tokyo |
| JAC Recruitment Co., Ltd. | 2124.T | 1,130 | 13.6 | 25.1 | 9.5 | Tokyo |
| Gakujo Co., Ltd. | 2301.T | 141 | 5.8 | 11.7 | 1.6 | Tokyo |
| Fullcast Holdings Co., Ltd. | 4848.T | 378 | 5.9 | 12.5 | 2.0 | Tokyo |
| Grupa Pracuj S.A. | GPP.WA | 1,026 | 10.6 | 16.2 | 7.8 | Warsaw Stock Exchange |
| Matching Service Japan Co., Ltd. | 6539.T | 161 | 10.2 | 24.1 | 3.0 | Tokyo |
| Quess Corp Limited | QUESS.BO | 339 | 7.5 | 36.7 | 2.9 | Bombay Stock Exchange |
| Synergie SE | SDG.PA | 894 | 0.0 | 11.9 | 1.0 | Paris |
| Quick Co.,Ltd. | 4318.T | 312 | 6.7 | 14.1 | 2.5 | Tokyo |
| COPRO-HOLDINGS. Co., Ltd. | 7059.T | 226 | 8.9 | 18.5 | 4.4 | Tokyo |
| Career Design Center Co., Ltd. | 2410.T | 82 | 4.6 | 11.8 | 2.9 | Tokyo |