|
JAC Recruitment Co., Ltd. (2124.T) Évaluation DCF
JP | Industrials | Staffing & Employment Services | JPX
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
JAC Recruitment Co., Ltd. (2124.T) Bundle
Optimisez votre temps et améliorez la précision avec notre (2124T) Calculator DCF! En utilisant des données réelles de JAC Recruitment Co., Ltd. et des hypothèses personnalisables, cet outil vous permet de prévoir, analyser et valoriser le recrutement JAC comme un investisseur chevronné.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24,170.0 | 21,614.0 | 24,852.0 | 30,435.0 | 34,475.0 | 36,423.5 | 38,482.2 | 40,657.2 | 42,955.1 | 45,382.9 |
| Revenue Growth, % | 0 | -10.58 | 14.98 | 22.46 | 13.27 | 5.65 | 5.65 | 5.65 | 5.65 | 5.65 |
| EBITDA | 6,699.0 | 4,223.0 | 6,335.0 | 7,615.0 | 8,875.0 | 8,997.3 | 9,505.8 | 10,043.1 | 10,610.7 | 11,210.4 |
| EBITDA, % | 27.72 | 19.54 | 25.49 | 25.02 | 25.74 | 24.7 | 24.7 | 24.7 | 24.7 | 24.7 |
| Depreciation | 608.0 | 608.0 | 513.0 | 563.0 | 660.0 | 812.8 | 858.7 | 907.2 | 958.5 | 1,012.7 |
| Depreciation, % | 2.52 | 2.81 | 2.06 | 1.85 | 1.91 | 2.23 | 2.23 | 2.23 | 2.23 | 2.23 |
| EBIT | 6,091.0 | 3,615.0 | 5,822.0 | 7,052.0 | 8,215.0 | 8,184.5 | 8,647.1 | 9,135.8 | 9,652.2 | 10,197.7 |
| EBIT, % | 25.2 | 16.73 | 23.43 | 23.17 | 23.83 | 22.47 | 22.47 | 22.47 | 22.47 | 22.47 |
| Total Cash | 11,397.0 | 13,584.0 | 12,932.0 | 14,879.0 | 16,767.0 | 18,908.2 | 19,976.9 | 21,106.0 | 22,298.9 | 23,559.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,193.0 | 1,131.0 | 1,791.0 | 2,237.0 | 1,904.0 | 2,203.5 | 2,328.0 | 2,459.6 | 2,598.6 | 2,745.5 |
| Account Receivables, % | 4.94 | 5.23 | 7.21 | 7.35 | 5.52 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 |
| Inventories | 4.0 | 1.0 | 7.0 | 7.0 | .0 | 5.3 | 5.6 | 5.9 | 6.2 | 6.6 |
| Inventories, % | 0.01654944 | 0.00462663 | 0.02816675 | 0.02299984 | 0 | 0.01446853 | 0.01446853 | 0.01446853 | 0.01446853 | 0.01446853 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -484.0 | -314.0 | -320.0 | -720.0 | -468.0 | -616.7 | -651.6 | -688.4 | -727.3 | -768.4 |
| Capital Expenditure, % | -2 | -1.45 | -1.29 | -2.37 | -1.36 | -1.69 | -1.69 | -1.69 | -1.69 | -1.69 |
| Tax Rate, % | 27.16 | 27.16 | 27.16 | 27.16 | 27.16 | 27.16 | 27.16 | 27.16 | 27.16 | 27.16 |
| EBITAT | 4,371.9 | 1,845.2 | 3,912.9 | 5,058.4 | 5,983.8 | 5,477.1 | 5,786.7 | 6,113.7 | 6,459.3 | 6,824.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 3,298.9 | 2,204.2 | 3,439.9 | 4,455.4 | 6,515.8 | 5,368.4 | 5,868.9 | 6,200.6 | 6,551.1 | 6,921.3 |
| WACC, % | 9.86 | 9.85 | 9.86 | 9.86 | 9.86 | 9.86 | 9.86 | 9.86 | 9.86 | 9.86 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 23,249.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 7,060 | |||||||||
| Terminal Value | 89,850 | |||||||||
| Present Terminal Value | 56,153 | |||||||||
| Enterprise Value | 79,402 | |||||||||
| Net Debt | -16,767 | |||||||||
| Equity Value | 96,169 | |||||||||
| Diluted Shares Outstanding, MM | 160 | |||||||||
| Equity Value Per Share | 601.90 |
What You Will Receive
- Adjustable Forecast Inputs: Seamlessly modify key assumptions (growth %, profit margins, WACC) to generate various scenarios.
- Current Market Data: JAC Recruitment’s financial information pre-loaded to facilitate your analysis.
- Automated DCF Results: The tool automatically computes Net Present Value (NPV) and intrinsic value for you.
- Customizable and Professional Design: A refined Excel model that caters to your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating forecasts, confirming strategies, and optimizing efficiency.
Key Features
- Comprehensive JAC Data: Includes detailed historical metrics and forward-looking insights for JAC Recruitment Co., Ltd. (2124T).
- Highly Customizable Variables: Modify growth rates, margins, WACC, tax rates, and capital expenditures to fit your analysis.
- Advanced Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value based on your specified parameters.
- Scenario Analysis: Build various forecasting scenarios to evaluate potential valuation impacts.
- User-Centric Interface: Intuitive and organized layout designed for both industry experts and novices.
How It Works
- Step 1: Download the Excel file for JAC Recruitment Co., Ltd. (2124T).
- Step 2: Examine the pre-filled financial data and forecasts provided for JAC Recruitment.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (cells highlighted for your convenience).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs to inform your investment choices.
Why Choose JAC Recruitment Co., Ltd. (2124T) Services?
- Streamline Your Hiring Process: Our comprehensive solutions eliminate the need to start recruitment from scratch.
- Enhance Quality: Benefit from our extensive database and expertise to reduce hiring mistakes.
- Completely Flexible: Customize our services to align with your unique recruitment needs and goals.
- Simple to Navigate: Intuitive tools and reports ensure you can easily analyze recruitment outcomes.
- Preferred by Industry Leaders: Trusted by professionals who prioritize excellence and efficiency.
Who Can Benefit from JAC Recruitment Co., Ltd. (2124T)?
- Job Seekers: Discover diverse career opportunities and enhance your employment prospects.
- Employers: Access a pool of qualified candidates tailored to your specific hiring needs.
- HR Professionals: Utilize expert recruitment services to streamline your hiring process.
- Recent Graduates: Gain insights into the job market and receive support in launching your career.
- Talent Acquisition Specialists: Enhance your strategies with industry-leading recruitment solutions.
What the Template Includes
- Historical Data: Contains JAC Recruitment Co., Ltd.'s past financial performance and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates for calculating the intrinsic value of JAC Recruitment Co., Ltd. (2124T).
- WACC Sheet: Pre-constructed calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize key metrics such as growth rates, EBITDA percentages, and capital expenditure assumptions.
- Quarterly and Annual Statements: An exhaustive overview of JAC Recruitment Co., Ltd. (2124T)'s financials.
- Interactive Dashboard: Dynamically visualize valuation outcomes and future projections.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.