Valuation HRnetGroup Limited

Stocks

Market Closed - Singapore S.E. Other stock markets 17:04:34 07/08/2026 HKT			5-day change	1st Jan Change
0.7350 ^SGD	-0.68%		-0.68%	-2.00%

07-21	HRnetGroup Limited Announces Octomate Contract Win With Mandai Wildlife Group	CI
07-21	HRnetGroup's Octomate Secures Systems Contract From Mandai Wildlife	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	728.7	-	-
Change	-	-3.68%	-9.58%	-5.3%	11.31%	-1.76%	-	-
Enterprise Value (EV)	481	493.8	432.2	408.1	741.8	728.7	728.7	728.7
Change	-	2.66%	-12.47%	-5.58%	81.79%	-1.76%	0%	0%
P/E	12.3x	11.6x	11.1x	15x	14.4x	14.2x	13x	12.2x
PBR	2.18x	2.15x	1.87x	1.76x	1.85x	1.75x	1.69x	1.62x
PEG	-	3.44x	-2.42x	-0.5x	1x	-15.41x	1.38x	1.8x
Capitalization / Revenue	1.37x	1.27x	1.22x	1.18x	1.27x	1.19x	1.12x	1.03x
EV / Revenue	0x	0x	0x	0x	0x	1.19x	1.12x	1.03x
EV / EBITDA	0x	0x	0x	0x	0x	11.5x	10.6x	9.55x
EV / EBIT	0x	0x	0x	0x	0x	12.7x	11.6x	10.7x
EV / FCF	0x	0x	0x	0x	0x	13.4x	12.6x	12x
FCF Yield	6.35%	9.47%	7.87%	7.42%	7.01%	7.49%	7.91%	8.36%
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%	5.77%	5.85%	6.03%
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	0.7350	0.7350	0.7350
Nbr of stocks (in thousands)	1,003,773	991,512	984,281	980,083	989,099	991,494	-	-
Announcement Date	24/2/22	23/2/23	22/2/24	26/2/25	25/2/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HRNETGROUP LIMITED	14.24x	-	-	5.77%	570M
AUTOMATIC DATA PROCESSING, INC.	22.18x	4.55x	15.23x	2.64%	108B
RANDSTAD N.V.	20.06x	0.35x	8.72x	4.24%	7.88B
ADECCO GROUP AG	12.68x	0.28x	7.53x	4.12%	5.08B
ROBERT HALF INC.	33.55x	0.74x	15.44x	5.55%	4.3B
FIRST ADVANTAGE CORPORATION	83.28x	3.41x	12.06x	-.--%	4.12B
PERSOL HOLDINGS CO.,LTD.	12.78x	0.31x	5.01x	4.94%	3.72B
MANPOWERGROUP INC.	18.74x	0.18x	7.54x	2.41%	2.63B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	13.33x	-	-	3.86%	1.49B
FESCO GROUP CO., LTD.	7.65x	-	-	6.46%	1.11B
Average	23.85x	1.40x	10.22x	4%	13.87B
Weighted average by Cap.	23.32x	3.79x	14.05x	2.91%