| Aktualna cena: | 53.7 |
|---|---|
| Wartość godziwa DCF: | - |
| Monte Carlo (mediana scenariuszy): | - |
| Wycena zdyskontowanych dywidend: | - |
| Wycena porównawcza (wskaźnikowa): | 38.0 |
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 | 9.0 | 16.5 | 2.0 |
| Grupa Pracuj S.A. | 10.6 | 16.2 | 7.8 |
| Mediana / Grupa Pracuj S.A. | 0.9 | 1.0 | 0.3 |
| Nazwa firmy | Symbol | Kapitalizacja (mln $) | EV/EBITDA | P/E | P/B | Giełda |
|---|---|---|---|---|---|---|
| Adecco Group AG | ADEN.SW | 4,570 | 10.2 | 13.6 | 1.2 | Swiss Exchange |
| SThree plc | STEM.L | 283 | 4.8 | 7.6 | 1.0 | London Stock Exchange |
| Upwork Inc. | UPWK | 2,619 | 20.8 | 10.8 | 4.3 | NASDAQ Global Select |
| Careerlink Co., Ltd. | 6070.T | 189 | 6.3 | 15.6 | 2.1 | Tokyo |
| HireQuest, Inc. | HQI | 114 | 11.5 | 17.5 | 1.8 | NASDAQ Capital Market |
| TeamLease Services Limited | TEAMLEASE.BO | 306 | 15.3 | 24.0 | 2.9 | Bombay Stock Exchange |
| Kforce Inc. | KFRC | 543 | 8.7 | 12.9 | 4.0 | NASDAQ Global Select |
| Barrett Business Services, Inc. | BBSI | 887 | 10.8 | 16.4 | 2.6 | NASDAQ Global Select |
| Recruit Holdings Co., Ltd. | 6098.T | 74,829 | 16.9 | 28.1 | 8.5 | Tokyo |
| TrueBlue, Inc. | TBI | 148 | -18.4 | -4.3 | 0.5 | New York Stock Exchange |
| TeamLease Services Limited | TEAMLEASE.NS | 305 | 15.3 | 24.0 | 2.9 | National Stock Exchange of India |
| Mastech Digital, Inc. | MHH | 82 | 25.0 | -1,220.6 | 1.1 | American Stock Exchange |
| Kelly Services, Inc. | KELYA | 301 | 11.3 | -48.3 | 0.2 | NASDAQ Global Select |
| Korn Ferry | KFY | 3,425 | 7.2 | 13.6 | 1.8 | New York Stock Exchange |
| HITO-Communications Holdings,Inc. | 4433.T | 118 | 5.1 | 49.2 | 1.1 | Tokyo |
| Heidrick & Struggles International, Inc. | HSII | 1,226 | 9.0 | 33.0 | 2.4 | NASDAQ Global Select |
| Insperity, Inc. | NSP | 1,335 | 15.7 | 79.1 | 15.4 | New York Stock Exchange |
| Robert Half International Inc. | RHI | 2,723 | 10.4 | 17.4 | 2.1 | New York Stock Exchange |
| Altech Corporation | 4641.T | 338 | 7.1 | 13.6 | 2.8 | Tokyo |
| TRYT Inc. | 9164.T | 563 | 20.5 | 40.6 | 2.9 | Tokyo |
| Kelly Services, Inc. | KELYB | 309 | 11.3 | -48.3 | 0.2 | NASDAQ Global Select |
| ZipRecruiter, Inc. | ZIP | 501 | 691.3 | -12.1 | -6.5 | New York Stock Exchange |
| Quess Corp Limited | QUESS.NS | 332 | 7.5 | 36.3 | 2.8 | National Stock Exchange of India |
| Paychex, Inc. | PAYX | 40,507 | 17.4 | 25.0 | 10.2 | NASDAQ Global Select |
| TechnoPro Holdings, Inc. | 6028.T | 3,254 | 17.5 | 31.4 | 6.3 | Tokyo |
| Persol Holdings Co., Ltd. | 2181.T | 3,972 | 7.2 | 18.4 | 3.2 | Tokyo |
| WDB Holdings Co., Ltd. | 2475.T | 199 | 2.3 | 9.3 | 1.0 | Tokyo |
| Amadeus FiRe AG | AAD.DE | 272 | 4.9 | 14.0 | 1.7 | Frankfurt Stock Exchange |
| Brunel International N.V. | BRNL.AS | 460 | 7.3 | 26.4 | 1.5 | Amsterdam |
| SEEK Limited | SEK.AX | 5,648 | 23.5 | 35.0 | 3.2 | Australian Securities Exchange |
| Peoplein Limited | PPE.AX | 63 | 9.6 | -7.2 | 0.6 | Australian Securities Exchange |
| Pasona Group Inc. | 2168.T | 464 | 121.5 | -8.5 | 0.6 | Tokyo |
| ONE CAREER Inc. | 4377.T | 309 | 22.8 | 39.0 | 9.9 | Tokyo |
| UT Group Co., Ltd. | 2146.T | 669 | 8.1 | 19.4 | 3.5 | Tokyo |
| BGSF, Inc. | BGSF | 51 | 41.3 | -8.0 | 0.7 | New York Stock Exchange |
| Zalaris ASA | ZAL.OL | 194 | 8.7 | 30.3 | 7.0 | Oslo Stock Exchange |
| Hays plc | HAS.L | 1,149 | 16.2 | -110.5 | 1.9 | London Stock Exchange |
| PageGroup plc | PAGE.L | 986 | 9.9 | 62.9 | 3.4 | London Stock Exchange |
| CrowdWorks Inc. | 3900.T | 81 | 5.7 | 17.8 | 1.7 | Tokyo |
| DIP Corporation | 2379.T | 708 | 5.8 | 13.2 | 3.1 | Tokyo |
| Beijing Career International Co., Ltd. | 300662.SZ | 756 | 15.0 | 22.3 | 2.6 | Shenzhen |
| Robert Walters plc | RWA.L | 129 | 22.9 | -5.8 | 0.8 | London Stock Exchange |
| NISSO HOLDINGS Co., Ltd | 9332.T | 148 | 6.2 | 13.9 | 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 | 749 | -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 | 2,751 | 8.3 | 21.1 | 25.6 | New York Stock Exchange |
| ManpowerGroup Inc. | MAN | 1,298 | 10.4 | -61.7 | 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 | 6,690 | 10.9 | 69.7 | 1.5 | Amsterdam |
| Tongdao Liepin Group | 6100.HK | 240 | 9.0 | 10.2 | 0.6 | HKSE |
| World Holdings Co., Ltd. | 2429.T | 301 | 6.9 | 6.9 | 1.0 | Tokyo |
| Morefield Group N.V. | MORE.AS | 55 | 4.8 | 20.5 | 2.5 | Amsterdam |
| BeNext-Yumeshin Group Co. | 2154.T | 990 | 7.5 | 12.4 | 2.0 | Tokyo |
| Saudi Manpower Solutions Co. | 1834.SR | 581 | 1.1 | 17.8 | 3.6 | Saudi |
| Kanzhun Limited | BZ | 4,838 | 17.6 | 15.8 | 2.0 | NASDAQ Global Select |
| HIRAYAMA HOLDINGS Co.,Ltd. | 7781.T | 62 | 3.8 | 11.7 | 2.0 | Tokyo |
| Freelance.com SA | ALFRE.PA | 141 | -0.3 | 6.7 | 0.7 | Paris |
| Adecco Group AG | 0QNM.L | 4,579 | 10.2 | 13.6 | 1.2 | London Stock Exchange |
| DHI Group, Inc. | DHX | 85 | 26.6 | -8.5 | 0.8 | New York Stock Exchange |
| S-Pool, Inc. | 2471.T | 128 | 6.3 | 11.3 | 2.2 | Tokyo |
| Jinhai International Group Holdings Limited | 2225.HK | 822 | -53.3 | -47.0 | 38.3 | HKSE |
| en-japan inc. | 4849.T | 378 | 3.5 | 8.0 | 1.6 | Tokyo |
| International Human Resources Company | 9545.SR | 76 | 13.1 | 34.9 | 5.3 | Saudi |
| HRnetGroup Limited | CHZ.SI | 555 | 11.4 | 14.2 | 1.8 | Stock Exchange of Singapore |
| Automatic Data Processing, Inc. | ADP | 106,035 | 17.7 | 25.6 | 16.6 | NASDAQ Global Select |
| Interworks Confidence Inc. | 7374.T | 64 | 4.0 | 10.0 | 1.7 | Tokyo |
| McMillan Shakespeare Limited | MMS.AX | 796 | 8.3 | 13.2 | 10.7 | Australian Securities Exchange |
| Paychex, Inc. | PCX.DE | 40,690 | 17.4 | 25.0 | 10.2 | Frankfurt Stock Exchange |
| Renrui Human Resources Technology Holdings Limited | 6919.HK | 83 | 3.0 | -9.0 | 0.4 | Hong Kong Stock Exchange |
| Maharah for Human Resources Company | 1831.SR | 691 | 19.4 | 34.8 | 4.4 | Saudi |
| Meitec Corporation | 9744.T | 1,693 | 12.0 | 20.7 | 6.1 | Tokyo |
| Forum Engineering Inc. | 7088.T | 579 | 16.7 | 30.7 | 7.5 | Tokyo |
| Ework Group AB (publ) | EWRK.ST | 181 | 9.9 | 15.8 | 7.0 | Stockholm Stock Exchange |
| Wantedly, Inc. | 3991.T | 72 | 2.8 | 9.1 | 2.4 | Tokyo |
| Atrae, Inc. | 6194.T | 92 | 7.0 | 14.6 | 2.7 | Tokyo |
| Will Group, Inc. | 6089.T | 168 | 5.9 | 19.4 | 1.6 | Tokyo |
| Artner Co.,Ltd. | 2163.T | 138 | 9.1 | 16.7 | 4.7 | Tokyo |
| JAC Recruitment Co., Ltd. | 2124.T | 1,087 | 13.3 | 24.6 | 9.3 | Tokyo |
| Gakujo Co., Ltd. | 2301.T | 140 | 5.8 | 11.8 | 1.6 | Tokyo |
| Fullcast Holdings Co., Ltd. | 4848.T | 373 | 5.8 | 12.3 | 2.0 | Tokyo |
| Grupa Pracuj S.A. | GPP.WA | 1,018 | 10.7 | 16.3 | 7.8 | Warsaw Stock Exchange |
| Matching Service Japan Co., Ltd. | 6539.T | 160 | 10.1 | 24.0 | 3.0 | Tokyo |
| Quess Corp Limited | QUESS.BO | 335 | 7.5 | 36.3 | 2.8 | Bombay Stock Exchange |
| Synergie SE | SDG.PA | 892 | 0.0 | 11.9 | 1.0 | Paris |
| Quick Co.,Ltd. | 4318.T | 308 | 6.7 | 14.2 | 2.5 | Tokyo |
| COPRO-HOLDINGS. Co., Ltd. | 7059.T | 222 | 8.7 | 18.0 | 4.3 | Tokyo |
| Career Design Center Co., Ltd. | 2410.T | 81 | 4.7 | 12.1 | 3.0 | Tokyo |