Valuation HRnetGroup Limited

Stocks

Delayed Singapore S.E. 11:59:50 2026-09-01 pm EDT			5-day change	1st Jan Change
0.7200 ^SGD	0.00%		-0.68%	-3.33%

Aug. 18	PhillipCapital Adjusts HRnetGroup's Price Target to SG$0.86 from SG$0.91, Keeps at Buy	MT
Aug. 14	HRnetGroup Limited Announces an Interim Tax Exempt (One-Tier) Dividend for the Financial Year Ending 31 December 2026, Payable on 30 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	808	778.3	703.8	666.5	741.8	713.9	-	-
Change	-	-3.68%	-9.58%	-5.3%	11.31%	-3.77%	-	-
Enterprise Value (EV)	481	493.8	432.2	408.1	741.8	713.9	713.9	713.9
Change	-	2.66%	-12.47%	-5.58%	81.79%	-3.77%	0%	0%
P/E	12.3x	11.6x	11.1x	15x	14.4x	15x	13.4x	12x
PBR	2.18x	2.15x	1.87x	1.76x	1.85x	1.73x	1.69x	1.64x
PEG	-	3.44x	-2.42x	-0.5x	1x	-1.96x	1.1x	1x
Capitalization / Revenue	1.37x	1.27x	1.22x	1.18x	1.27x	1.19x	1.12x	1.04x
EV / Revenue	0x	0x	0x	0x	0x	1.19x	1.12x	1.04x
EV / EBITDA	0x	0x	0x	0x	0x	11.6x	10.7x	9.72x
EV / EBIT	0x	0x	0x	0x	0x	12.8x	11.7x	10.9x
EV / FCF	0x	0x	0x	0x	0x	13.2x	12.5x	11.8x
FCF Yield	6.35%	9.47%	7.87%	7.42%	7.01%	7.58%	8.01%	8.47%
Dividend per Share ²	0.03	0.04	0.04	0.04	0.042	0.0428	0.0438	0.0437
Rate of return	3.73%	5.1%	5.59%	5.88%	5.6%	5.94%	6.08%	6.07%
EPS ²	0.0653	0.0675	0.0644	0.0453	0.0521	0.0481	0.0538	0.06
Distribution rate	45.9%	59.3%	62.1%	88.3%	80.6%	88.8%	81.4%	72.8%
Net sales ¹	590.5	611.8	578.5	567	584	602.4	639.5	685.3
EBITDA ¹	82.67	95.41	86.39	64.43	70.18	61.72	66.84	73.43
EBIT ¹	81.47	87.18	78.47	56.63	63.31	55.72	60.76	65.23
Net income ¹	65.49	67.54	63.56	44.52	51.19	47.66	52.39	57.53
Net Debt	-327.1	-284.6	-271.6	-258.4	-	-	-	-
Reference price ²	0.8050	0.7850	0.7150	0.6800	0.7500	0.7200	0.7200	0.7200
Nbr of stocks (in thousands)	1,003,773	991,512	984,281	980,083	989,099	991,494	-	-
Announcement Date	2/24/22	2/23/23	2/22/24	2/26/25	2/25/26	-	-	-

¹SGD in Million²SGD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
HRNETGROUP LIMITED	15.07x	-	-	5.9%	565M
AUTOMATIC DATA PROCESSING, INC.	23.39x	4.81x	16.08x	2.5%	114B
RANDSTAD N.V.	20.82x	0.36x	9.03x	4.09%	8.24B
ADECCO GROUP AG	13.4x	0.28x	7.68x	4.06%	5.16B
ROBERT HALF INC.	35.59x	0.79x	16.46x	5.23%	4.56B
PERSOL HOLDINGS CO.,LTD.	14.26x	0.35x	5.66x	4.3%	4.21B
FIRST ADVANTAGE CORPORATION	72.91x	3.12x	11x	-.--%	3.61B
MANPOWERGROUP INC.	20.85x	0.19x	8.2x	2.17%	2.93B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	12.88x	-	-	4%	1.44B
TIMEE, INC.	26.22x	3.47x	17.01x	-.--%	1.11B
Average	25.54x	1.67x	11.39x	3.22%	14.55B
Weighted average by Cap.	24.07x	3.98x	14.80x	2.72%