Valuation Randstad N.V.

Stocks

Market Closed - Euronext Amsterdam Other stock markets 11:55:00 2026-07-08 EDT			5-day change	1st Jan Change
27.95 ^EUR	-1.86%		+10.87%	-13.65%

06-25	BofA: Randstad to See Temp-led Growth, Continued Margin Pressure in Q2; Buy Rating Reiterated	MT
05-22	LTM Limited, Randstad N.V. - M&A Call

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,045	10,416	10,227	7,130	5,672	4,904	-	-
Change	-	-5.69%	-1.82%	-30.28%	-20.44%	-13.55%	-	-
Enterprise Value (EV) ¹	11,460	11,286	11,150	8,981	7,176	6,207	6,078	5,948
Change	-	-1.52%	-1.21%	-19.45%	-20.09%	-13.51%	-2.09%	-2.13%
P/E	14.6x	11.3x	16.5x	62.6x	19.5x	14.3x	11.7x	10.9x
PBR	2.24x	2.13x	2.18x	1.78x	1.42x	1.22x	1.16x	1.14x
PEG	-	0.5x	-0.5x	-0.8x	0x	0.8x	0.5x	1.44x
Capitalization / Revenue	0.45x	0.38x	0.4x	0.3x	0.25x	0.21x	0.21x	0.2x
EV / Revenue	0.47x	0.41x	0.44x	0.37x	0.31x	0.27x	0.26x	0.24x
EV / EBITDA	8.06x	7.07x	8.11x	8.48x	7.38x	6.76x	6.05x	5.57x
EV / EBIT	10.5x	8.72x	10.4x	11.9x	9.97x	8.79x	7.92x	7.09x
EV / FCF	19.4x	15.3x	10.1x	15.9x	8.98x	12.9x	12.3x	10.8x
FCF Yield	5.15%	6.55%	9.87%	6.29%	11.1%	7.73%	8.14%	9.26%
Dividend per Share ²	2.19	2.85	2.28	1.62	1.62	1.65	1.739	1.95
Rate of return	3.65%	5%	4.02%	3.98%	5%	5.9%	6.22%	6.98%
EPS ²	4.1	5.02	3.43	0.65	1.66	1.958	2.382	2.562
Distribution rate	53.4%	56.8%	66.5%	249%	97.6%	84.3%	73%	76.1%
Net sales ¹	24,635	27,568	25,426	24,122	23,077	23,094	23,768	24,309
EBITDA ¹	1,421	1,597	1,374	1,059	973	918	1,004	1,067
EBIT ¹	1,095	1,294	1,075	754	720	705.8	767.8	839.2
Net income ¹	768	929	624	123	299	346.3	436.5	478.6
Net Debt ¹	415	870	923	1,851	1,504	1,303	1,174	1,044
Reference price ²	60.04	56.96	56.72	40.71	32.37	27.95	27.95	27.95
Nbr of stocks (in thousands)	183,954	182,865	180,300	175,139	175,231	175,449	-	-
Announcement Date	2/15/22	2/14/23	2/13/24	2/12/25	2/10/26	-	-	-

¹EUR in Million²EUR

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.($)
RANDSTAD N.V.	14.54x	0.27x	6.86x	5.79%	5.71B
AUTOMATIC DATA PROCESSING, INC.	22.15x	4.51x	15.38x	2.69%	98.17B
PERSOL HOLDINGS CO.,LTD.	12.61x	0.3x	4.86x	4.91%	3.56B
ADECCO GROUP AG	9.24x	0.23x	6.02x	5.55%	3.61B
FIRST ADVANTAGE CORPORATION	85.59x	3.08x	10.83x	-.--%	3.44B
ROBERT HALF INC.	26.42x	0.59x	11.89x	6.82%	3.49B
MANPOWERGROUP INC.	14.57x	0.14x	6.29x	3.67%	1.83B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	12.27x	-	-	4.2%	1.36B
FESCO GROUP CO., LTD.	7.27x	-	-	6.91%	1.05B
TIMEE, INC.	39.65x	7.78x	25.53x	-.--%	1.01B
Average	24.43x	2.11x	10.96x	4.05%	12.32B
Weighted average by Cap.	22.83x	3.86x	14.10x	3.07%