|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.7400 SGD | -0.67% |
|
-0.67% | -1.33% |
| 05-22 | HRnetGroup Deregisters Dormant Subsidiary | MT |
| 05-15 | HRnetGroup Unit Implements Workforce Management Software for Environmental Firm | MT |
Company Valuation: HRnetGroup Limited
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 | 68.94 | 76.27 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.43x | - | - | 5.69% | 570M | |
| 21.26x | 4.33x | 14.76x | 2.8% | 94.23B | |
| 13.66x | 0.26x | 6.53x | 6.17% | 5.34B | |
| 11.72x | 0.28x | 4.49x | 5.21% | 3.33B | |
| 8.38x | 0.21x | 5.69x | 6.11% | 3.27B | |
| 80.62x | 2.96x | 10.41x | -.--% | 3.24B | |
| 25.06x | 0.56x | 11.21x | 7.19% | 3.31B | |
| 13.76x | 0.14x | 6.06x | 3.89% | 1.73B | |
| 12.42x | - | - | 4.15% | 1.38B | |
| 7.2x | - | - | 6.98% | 1.03B | |
| Average | 20.85x | 1.25x | 8.45x | 4.82% | 11.74B | |
| Weighted average by Cap. | 21.66x | 3.69x | 13.46x | 3.24% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CHZ Stock
- Valuation HRnetGroup Limited
Select your edition
All financial news and data tailored to specific country editions
