|
Market Closed -
Singapore S.E.
03:34:29 2026-11-12 EST
|
5-day change | 1st Jan Change | ||
| 0.6700 SGD | -0.74% |
|
-0.74% | -10.67% |
| 10-19 | HRnetGroup Appoints New Co-Owners For South Korean Staffing Business | MT |
| 09-28 | HRnetGroup Unit Renews Smart Rostering Contract | 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 | 664.3 | - | - |
| Change | - | -3.68% | -9.58% | -5.3% | 11.31% | -10.45% | - | - |
| Enterprise Value (EV) | 481 | 493.8 | 432.2 | 408.1 | 741.8 | 664.3 | 664.3 | 664.3 |
| Change | - | 2.66% | -12.47% | -5.58% | 81.79% | -10.45% | 0% | 0% |
| P/E | 12.3x | 11.6x | 11.1x | 15x | 14.4x | 13.9x | 12.5x | 11.2x |
| PBR | 2.18x | 2.15x | 1.87x | 1.76x | 1.85x | 1.61x | 1.58x | 1.52x |
| PEG | - | 3.44x | -2.42x | -0.5x | 1x | -1.82x | 1.1x | 1x |
| Capitalization / Revenue | 1.37x | 1.27x | 1.22x | 1.18x | 1.27x | 1.1x | 1.04x | 0.97x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.1x | 1.04x | 0.97x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 10.8x | 9.94x | 9.05x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 11.9x | 10.9x | 10.2x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 12.3x | 11.6x | 11x |
| FCF Yield | 6.35% | 9.47% | 7.87% | 7.42% | 7.01% | 8.15% | 8.6% | 9.1% |
| Dividend per Share 2 | 0.03 | 0.04 | 0.04 | 0.04 | 0.042 | 0.0428 | 0.0438 | 0.0437 |
| Rate of return | 3.73% | 5.1% | 5.59% | 5.88% | 5.6% | 6.38% | 6.53% | 6.52% |
| EPS 2 | 0.0653 | 0.0675 | 0.0644 | 0.0453 | 0.0521 | 0.0481 | 0.0538 | 0.06 |
| Distribution rate | 45.9% | 59.3% | 62.1% | 88.3% | 80.6% | 88.8% | 81.4% | 72.8% |
| Net sales 1 | 590.5 | 611.8 | 578.5 | 567 | 584 | 602.4 | 639.5 | 685.3 |
| EBITDA 1 | 82.67 | 95.41 | 86.39 | 64.43 | 70.18 | 61.72 | 66.84 | 73.43 |
| EBIT 1 | 81.47 | 87.18 | 78.47 | 56.63 | 63.31 | 55.72 | 60.76 | 65.23 |
| Net income 1 | 65.49 | 67.54 | 63.56 | 44.52 | 51.19 | 47.66 | 52.39 | 57.53 |
| Net Debt | -327.1 | -284.6 | -271.6 | -258.4 | - | - | - | - |
| Reference price 2 | 0.8050 | 0.7850 | 0.7150 | 0.6800 | 0.7500 | 0.6700 | 0.6700 | 0.6700 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.03x | - | - | 6.33% | 521M | |
| 31.53x | 5.52x | 21.09x | 0.15% | 154B | |
| 24.78x | 5.16x | 17.2x | 2.32% | 121B | |
| 20.97x | 6.43x | 13.67x | 4.21% | 41.07B | |
| 20.27x | 0.36x | 9.23x | 3.98% | 8.01B | |
| 11.01x | 3.56x | 7.77x | 1.52% | 7.47B | |
| 20.65x | 3.85x | 12.19x | 1.69% | 4.91B | |
| 12.89x | 0.28x | 7.39x | 4.26% | 4.75B | |
| 32.04x | 0.73x | 15.31x | 5.61% | 4.25B | |
| 13.82x | 1.19x | 6.95x | 2.92% | 4.15B | |
| Average | 20.20x | 3.01x | 12.31x | 3.3% | 35B | |
| Weighted average by Cap. | 26.62x | 5.14x | 17.76x | 1.68% |
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
