JAC Recruitment Co.,Ltd.

2124 TSE Industrials Services
TSE Prime
¥956.00
-0.52%
Delayed · cached 15 min

Fair value analysis

2124
JAC Recruitment Co.,Ltd.
IndustrialsServices
¥956.00
Close used for this calculation
¥1,205.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
77/100
Profitability23/25
Returns15/25
Balance Sheet21/25
Efficiency18/25
Growth25/25
Strong
Quality radar
77Prof.23/25Ret.15/25Eff.18/25B.Sht21/25Growth25/25

Consensus fair value

¥1,205.09
Below FV
▲ +26.1% against the close used
Model range ¥409.98 – ¥1,946.22
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear¥409.98Fair value¥1,205.09Bull¥1,946.22
FairClose
52-week traded range
52W low ¥824.0052W high ¥1,126.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

JAC Recruitment Co.,Ltd. closed at ¥956.00, 20.7% below the consensus fair value of ¥1,205.09 drawn from 9 valuation models.

Financial DNA score 77/100 — Strong. P/E of 18.0x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
¥1,175.29
+22.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
¥409.98
-57.1%
√(22.5 × EPS × BVPS)
EPS=52.98, BVPS=141 · outside Graham range (P/E 18, P/B 6.8) — asset-light, treat as a rough floor
P/E Fair Value
¥1,059.60
+10.8%
EPS × 20x (sector P/E)
EPS=52.98, Sector P/E=20x
Peter Lynch (PEG)
¥1,127.41
+17.9%
EPS × Growth% (PEG = 1 is fair)
EPS=52.98, g=21.3%
EV/EBITDA
¥1,377.56
+44.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=12.13B
Dividend Discount (DDM)
¥1,946.22
+103.6%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=36.04, r=10%, g=8%
Book Value (P/B)
¥1,251.40
+30.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=141, ROE=41.5%, g=6%, r=10%
Reverse DCF
¥956.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.8% | Historical: 21.3%
Margin of Safety
¥661.22
-30.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=881.62, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.