|
Market Closed -
Singapore S.E.
05:04:10 2026-09-21 EDT
|
5-day change | 1st Jan Change | ||
| 0.7250 SGD | +0.69% |
|
+2.11% | -3.33% |
| 09-07 | HRnetGroup Gets SGX-ST Preliminary Nod for Share Listing | MT |
| 08-18 | PhillipCapital Adjusts HRnetGroup's Price Target to SG$0.86 from SG$0.91, Keeps at Buy | 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 | 718.8 | - | - |
| Change | - | -3.68% | -9.58% | -5.3% | 11.31% | -3.1% | - | - |
| Enterprise Value (EV) | 481 | 493.8 | 432.2 | 408.1 | 741.8 | 718.8 | 718.8 | 718.8 |
| Change | - | 2.66% | -12.47% | -5.58% | 81.79% | -3.1% | 0% | 0% |
| P/E | 12.3x | 11.6x | 11.1x | 15x | 14.4x | 15.1x | 13.5x | 12.1x |
| PBR | 2.18x | 2.15x | 1.87x | 1.76x | 1.85x | 1.75x | 1.71x | 1.65x |
| PEG | - | 3.44x | -2.42x | -0.5x | 1x | -1.98x | 1.2x | 1x |
| Capitalization / Revenue | 1.37x | 1.27x | 1.22x | 1.18x | 1.27x | 1.19x | 1.12x | 1.05x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.19x | 1.12x | 1.05x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 11.6x | 10.8x | 9.79x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 12.9x | 11.8x | 11x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 13.3x | 12.6x | 11.9x |
| FCF Yield | 6.35% | 9.47% | 7.87% | 7.42% | 7.01% | 7.53% | 7.95% | 8.41% |
| 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% | 5.9% | 6.03% | 6.02% |
| 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 | 0.7250 | 0.7250 | 0.7250 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.96x | - | - | 5.94% | 559M | |
| 22.17x | 4.55x | 15.23x | 2.64% | 108B | |
| 18.57x | 0.33x | 8.22x | 4.52% | 7.31B | |
| 13.54x | 0.29x | 7.73x | 4.01% | 5.19B | |
| 13.66x | 0.33x | 5.63x | 4.44% | 4.15B | |
| 29.56x | 0.64x | 13.47x | 6.34% | 3.76B | |
| 71.87x | 3.09x | 10.89x | -.--% | 3.56B | |
| 19.09x | 0.18x | 7.65x | 2.37% | 2.68B | |
| 12.76x | - | - | 4.04% | 1.43B | |
| 7.34x | - | - | 6.73% | 1.07B | |
| Average | 22.35x | 1.34x | 9.83x | 4.1% | 13.75B | |
| Weighted average by Cap. | 22.58x | 3.79x | 13.94x | 2.93% |
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
