Valuation HRnetGroup Limited

Stocks

Delayed Singapore S.E. Other stock markets 01:30:57 2026-07-17 am EDT			5-day change	1st Jan Change
0.7400 ^SGD	0.00%		+0.68%	-1.33%

May. 22	HRnetGroup Deregisters Dormant Subsidiary	MT
May. 15	HRnetGroup Unit Implements Workforce Management Software for Environmental Firm	MT

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	733.7	-	-
Change	-	-3.68%	-9.58%	-5.3%	11.31%	-1.09%	-	-
Enterprise Value (EV)	481	493.8	432.2	408.1	741.8	733.7	733.7	733.7
Change	-	2.66%	-12.47%	-5.58%	81.79%	-1.09%	0%	0%
P/E	12.3x	11.6x	11.1x	15x	14.4x	14.3x	13.1x	12.3x
PBR	2.18x	2.15x	1.87x	1.76x	1.85x	1.76x	1.7x	1.63x
PEG	-	3.44x	-2.42x	-0.5x	1x	-15.52x	1.39x	1.81x
Capitalization / Revenue	1.37x	1.27x	1.22x	1.18x	1.27x	1.2x	1.12x	1.03x
EV / Revenue	0x	0x	0x	0x	0x	1.2x	1.12x	1.03x
EV / EBITDA	0x	0x	0x	0x	0x	11.6x	10.6x	9.62x
EV / EBIT	0x	0x	0x	0x	0x	12.8x	11.7x	10.8x
EV / FCF	0x	0x	0x	0x	0x	13.4x	12.7x	12x
FCF Yield	6.35%	9.47%	7.87%	7.42%	7.01%	7.44%	7.86%	8.31%
Dividend per Share ²	0.03	0.04	0.04	0.04	0.042	0.0424	0.043	0.0443
Rate of return	3.73%	5.1%	5.59%	5.88%	5.6%	5.73%	5.81%	5.99%
EPS ²	0.0653	0.0675	0.0644	0.0453	0.0521	0.0516	0.0565	0.0603
Distribution rate	45.9%	59.3%	62.1%	88.3%	80.6%	82.1%	76.1%	73.5%
Net sales ¹	590.5	611.8	578.5	567	584	611.6	652.5	709
EBITDA ¹	82.67	95.41	86.39	64.43	70.18	63.25	68.93	76.28
EBIT ¹	81.47	87.18	78.47	56.63	63.31	57.22	62.56	68
Net income ¹	65.49	67.54	63.56	44.52	51.19	50.37	54.68	60.96
Net Debt	-327.1	-284.6	-271.6	-258.4	-	-	-	-
Reference price ²	0.8050	0.7850	0.7150	0.6800	0.7500	0.7400	0.7400	0.7400
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	14.34x	-	-	5.73%	569M
AUTOMATIC DATA PROCESSING, INC.	23.13x	4.71x	16.06x	2.54%	103B
RANDSTAD N.V.	16.92x	0.3x	7.6x	5.08%	6.52B
ADECCO GROUP AG	10.44x	0.25x	6.57x	4.97%	4.15B
ROBERT HALF INC.	31.42x	0.71x	14.4x	5.73%	4.16B
FIRST ADVANTAGE CORPORATION	95.19x	3.31x	11.64x	-.--%	3.83B
PERSOL HOLDINGS CO.,LTD.	12.81x	0.3x	4.94x	4.96%	3.6B
MANPOWERGROUP INC.	19.47x	0.17x	7.28x	2.8%	2.4B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	13x	-	-	3.96%	1.45B
FESCO GROUP CO., LTD.	7.69x	-	-	6.53%	1.11B
Average	24.44x	1.39x	9.79x	4.23%	13.03B
Weighted average by Cap.	24.16x	3.96x	14.65x	2.91%