Valuation ManpowerGroup Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-12-04 pm EST			5-day change	1st Jan Change
62.75 ^USD	+0.64%		-2.80%	-21.04%

Oct. 24	ManpowerGroup Insider Bought Shares Worth $498,240, According to a Recent SEC Filing	MT
Oct. 23	Analyst recommendations: McDonald's, Starbucks, Reddit, Walgreens Boots...

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	5,725	5,188	5,279	4,207	3,879	2,945	-	-
Change	-	-9.38%	1.75%	-20.31%	-7.8%	-24.07%	-	-
Enterprise Value (EV) ¹	5,773	4,745	5,550	4,554	4,300	3,535	3,449	3,344
Change	-	-17.8%	16.97%	-17.94%	-5.58%	-17.79%	-2.44%	-3.04%
P/E ratio	12.6x	220x	14.1x	11.8x	45.2x	17.6x	13.6x	10.4x
PBR	2.12x	2.15x	2.14x	1.8x	1.78x	1.38x	1.33x	1.25x
PEG	-	-2.3x	0x	4.8x	-0.6x	0x	0.5x	0.3x
Capitalization / Revenue	0.27x	0.29x	0.25x	0.21x	0.21x	0.16x	0.16x	0.16x
EV / Revenue	0.28x	0.26x	0.27x	0.23x	0.23x	0.2x	0.19x	0.18x
EV / EBITDA	7.23x	12.1x	8.42x	6.36x	7.8x	7.78x	6.86x	5.47x
EV / EBIT	8.01x	15x	9.48x	7.21x	9.3x	9.43x	8.26x	6.27x
EV / FCF	7.58x	5.36x	9.56x	13.1x	15.9x	30.9x	14.7x	12.4x
FCF Yield	13.2%	18.7%	10.5%	7.63%	6.28%	3.23%	6.82%	8.07%
Dividend per Share ²	2.18	2.26	2.52	2.72	2.94	3.065	3.042	3
Rate of return	2.25%	2.51%	2.59%	3.27%	3.7%	4.88%	4.85%	4.78%
EPS ²	7.72	0.41	6.91	7.08	1.76	3.567	4.609	6.029
Distribution rate	28.2%	551%	36.5%	38.4%	167%	85.9%	66%	49.8%
Net sales ¹	20,864	18,001	20,724	19,828	18,914	17,936	18,108	18,877
EBITDA ¹	797.9	392.1	658.8	716.3	551	454.1	502.7	611.6
EBIT ¹	720.7	315.8	585.4	631.7	462.4	374.8	417.6	533.6
Net income ¹	465.7	23.8	382.4	373.8	88.8	172	219.1	286.3
Net Debt ¹	47.6	-443.2	271	347.5	421.3	589.8	503.6	398.8
Reference price ²	97.10	90.18	97.33	83.21	79.47	62.75	62.75	62.75
Nbr of stocks (in thousands)	58,962	57,533	54,240	50,557	48,809	46,936	-	-
Announcement Date	1/31/20	2/2/21	2/1/22	1/31/23	1/30/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
MANPOWERGROUP INC.	17.59x	0.2x	7.78x	+4.88%	2.95B
RANDSTAD N.V.	19.52x	0.36x	8.1x	+4.80%	7.77B
ROBERT HALF INC.	30.13x	1.2x	17.52x	+2.70%	7.55B
ADECCO GROUP AG	13.67x	0.3x	7.97x	+10.05%	4.49B
PERSOL HOLDINGS CO.,LTD.	14.14x	0.3x	4.88x	+3.93%	3.48B
FIRST ADVANTAGE CORPORATION	-209.67x	6.11x	20.41x	-.--%	3.41B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	19.31x	-	-	+2.65%	1.66B
FESCO GROUP CO., LTD.	13.38x	-	-	+2.68%	1.57B
KFORCE INC.	23.08x	0.83x	13.06x	+2.47%	1.13B
Average	-6.54x	1.33x	11.39x	+3.79%	3.78B
Weighted average by Cap.	-2.79x	1.19x	11.55x	+4.18%