Valuation ManpowerGroup Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-12-05 pm EST			5-day change	1st Jan Change
27.89 ^USD	-0.78%		-3.03%	-51.68%

Nov. 20	ManpowerGroup, Maharah Sign Brand License Deal for Saudi Operations	MT
Nov. 20	Mahah Signs Manpower Brand License Agreement to Strengthen Its Role as A Gateway for Global Companies Entering Saudi Arabia	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,188	5,279	4,207	3,879	2,709	1,291	-	-
Change	-	1.75%	-20.31%	-7.8%	-30.16%	-52.34%	-	-
Enterprise Value (EV) ¹	4,745	5,550	4,554	4,300	3,153	2,216	2,123	2,114
Change	-	16.97%	-17.94%	-5.58%	-26.69%	-29.71%	-4.2%	-0.43%
P/E ratio	220x	14.1x	11.8x	45.2x	19.2x	55.2x	7.62x	5.76x
PBR	2.15x	2.14x	1.8x	1.78x	1.27x	0.65x	0.61x	0.57x
PEG	-	0x	4.8x	-0.6x	0.3x	-0.7x	0x	0.2x
Capitalization / Revenue	0.29x	0.25x	0.21x	0.21x	0.15x	0.07x	0.07x	0.07x
EV / Revenue	0.26x	0.27x	0.23x	0.23x	0.18x	0.12x	0.11x	0.11x
EV / EBITDA	12.1x	8.42x	6.36x	7.8x	6.9x	6.34x	4.67x	3.87x
EV / EBIT	15x	9.48x	7.21x	9.3x	8.51x	7.47x	6.2x	4.95x
EV / FCF	5.36x	9.56x	13.1x	15.9x	12.2x	-28.7x	10.2x	7.98x
FCF Yield	18.7%	10.5%	7.63%	6.28%	8.19%	-3.49%	9.83%	12.5%
Dividend per Share ²	2.26	2.52	2.72	2.94	3.08	1.438	1.852	2.123
Rate of return	2.51%	2.59%	3.27%	3.7%	5.34%	5.15%	6.64%	7.61%
EPS ²	0.41	6.91	7.08	1.76	3.01	0.505	3.659	4.838
Distribution rate	551%	36.5%	38.4%	167%	102%	285%	50.6%	43.9%
Net sales ¹	18,001	20,724	19,828	18,914	17,854	17,880	18,507	19,261
EBITDA ¹	392.1	658.8	716.3	551	456.9	349.4	454.5	546.1
EBIT ¹	315.8	585.4	631.7	462.4	370.3	296.6	342.5	426.9
Net income ¹	23.8	382.4	373.8	88.8	145.1	-4.533	172.4	229.5
Net Debt ¹	-443.2	271	347.5	421.3	443.4	924.7	831.6	822.5
Reference price ²	90.18	97.33	83.21	79.47	57.72	27.89	27.89	27.89
Nbr of stocks (in thousands)	57,533	54,240	50,557	48,809	46,936	46,297	-	-
Announcement Date	2/2/21	2/1/22	1/31/23	1/30/24	1/30/25	-	-	-

¹USD in Million²USD

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.($)
MANPOWERGROUP INC.	-348.63x	0.12x	6.27x	5.15%	1.29B
RANDSTAD N.V.	20x	0.32x	7.13x	4.89%	6.61B
ADECCO GROUP AG	13.43x	0.28x	7.93x	4.39%	4.57B
PERSOL HOLDINGS CO.,LTD.	14.74x	0.35x	6.19x	3.93%	3.96B
ROBERT HALF INC.	20.12x	0.42x	9.34x	8.18%	2.68B
FIRST ADVANTAGE CORPORATION	-62.89x	2.77x	9.85x	-.--%	2.41B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	18.07x	-	-	2.83%	1.71B
FESCO GROUP CO., LTD.	9.01x	-	-	5.11%	1.46B
JAC RECRUITMENT CO., LTD.	19.76x	3.11x	11.73x	3.36%	1.08B
Average	-32.93x	1.05x	8.35x	4.21%	2.86B
Weighted average by Cap.	-8.94x	0.71x	7.85x	4.37%