Valuation KOS International Talent Group Limited

Stocks

Delayed Hong Kong S.E. 04:08:27 2026-09-30 EDT			5-day change	1st Jan Change
0.0900 ^HKD	+12.50%		+12.50%	+50.00%

08-21	KOS International Talent Group Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
03-27	KOS International Talent Group Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	37.6	48.8	64	37.6	36	48
Change	-	29.79%	31.15%	-41.25%	-4.26%	33.33%
Enterprise Value (EV) ¹	6.629	16.08	33.42	6.724	21.12	18.38
Change	-	142.65%	107.75%	-79.88%	214.11%	-12.99%
P/E	-23.3x	3.81x	4.56x	-9.05x	-14.1x	18.8x
PBR	0.96x	0.93x	0.97x	0.61x	0.62x	0.79x
PEG	-	-0x	0.47x	0x	0.4x	-0x
Capitalization / Revenue	0.58x	0.45x	0.51x	0.26x	0.17x	0.19x
EV / Revenue	0.1x	0.15x	0.27x	0.05x	0.1x	0.07x
EV / EBITDA	-1.21x	0.98x	1.99x	-3.93x	-11.2x	3.47x
EV / EBIT	-0.95x	1.08x	2.2x	-1.5x	-5.1x	4.2x
EV / FCF	6.32x	2.48x	-22.7x	1.87x	-3.77x	1.16x
FCF Yield	15.8%	40.3%	-4.41%	53.5%	-26.5%	86.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.002021	0.016	0.0176	-0.005196	-0.003183	0.003193
Distribution rate	-	-	-	-	-	-
Net sales ¹	65.28	109.2	126	143.6	213.3	258.4
EBITDA ¹	-5.474	16.47	16.8	-1.712	-1.885	5.302
EBIT ¹	-7.003	14.94	15.22	-4.475	-4.144	4.377
Net income ¹	-1.617	12.8	14.05	-4.157	-2.547	2.555
Net Debt ¹	-30.97	-32.72	-30.58	-30.88	-14.88	-29.62
Reference price ²	0.0470	0.0610	0.0800	0.0470	0.0450	0.0600
Nbr of stocks (in thousands)	800,000	800,000	800,000	800,000	800,000	800,000
Announcement Date	3/31/21	3/31/22	3/30/23	4/10/24	4/8/25	4/8/26

¹HKD in Million²HKD

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.($)
KOS INTERNATIONAL TALENT GROUP LIMITED	-	-	-	-	8.16M
RECRUIT HOLDINGS CO., LTD.	30.3x	5.3x	20.47x	0.16%	147B
AUTOMATIC DATA PROCESSING, INC.	21.4x	4.38x	14.66x	2.73%	104B
PAYCHEX, INC.	18.05x	5.6x	11.9x	4.89%	35.35B
RANDSTAD N.V.	18.1x	0.32x	8.04x	4.64%	7.04B
KANZHUN LIMITED	9.38x	2.76x	6.04x	1.79%	6.34B
ADECCO GROUP AG	13.36x	0.28x	7.67x	4.06%	5.06B
BENEFIT SYSTEMS S.A.	18.41x	3.36x	10.61x	1.96%	4.36B
PERSOL HOLDINGS CO.,LTD.	13.24x	0.32x	5.43x	4.58%	4B
Average	17.78x	2.79x	10.60x	3.1%	34.82B
Weighted average by Cap.	24.62x	4.69x	16.47x	1.82%