|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 28.59 EUR | +3.29% |
|
+2.77% | -11.68% |
| 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 |
Company Valuation: Randstad N.V.
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 | 5,016 | - | - |
| Change | - | -5.69% | -1.82% | -30.28% | -20.44% | -11.57% | - | - |
| Enterprise Value (EV) 1 | 11,460 | 11,286 | 11,150 | 8,981 | 7,176 | 6,319 | 6,190 | 6,060 |
| Change | - | -1.52% | -1.21% | -19.45% | -20.09% | -11.94% | -2.05% | -2.09% |
| P/E | 14.6x | 11.3x | 16.5x | 62.6x | 19.5x | 14.6x | 12x | 11.2x |
| PBR | 2.24x | 2.13x | 2.18x | 1.78x | 1.42x | 1.25x | 1.19x | 1.17x |
| PEG | - | 0.5x | -0.5x | -0.8x | 0x | 0.8x | 0.6x | 1.48x |
| Capitalization / Revenue | 0.45x | 0.38x | 0.4x | 0.3x | 0.25x | 0.22x | 0.21x | 0.21x |
| EV / Revenue | 0.47x | 0.41x | 0.44x | 0.37x | 0.31x | 0.27x | 0.26x | 0.25x |
| EV / EBITDA | 8.06x | 7.07x | 8.11x | 8.48x | 7.38x | 6.88x | 6.16x | 5.68x |
| EV / EBIT | 10.5x | 8.72x | 10.4x | 11.9x | 9.97x | 8.95x | 8.06x | 7.22x |
| EV / FCF | 19.4x | 15.3x | 10.1x | 15.9x | 8.98x | 13.2x | 12.5x | 11x |
| FCF Yield | 5.15% | 6.55% | 9.87% | 6.29% | 11.1% | 7.59% | 7.99% | 9.08% |
| 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% | 5.77% | 6.08% | 6.82% |
| 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 | 23,117 | 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 | 28.59 | 28.59 | 28.59 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.6x | 0.27x | 6.88x | 5.77% | 5.73B | |
| 21.81x | 4.44x | 15.15x | 2.73% | 96.7B | |
| 9.34x | 0.23x | 6.14x | 5.52% | 3.73B | |
| 12.47x | 0.29x | 4.79x | 5.09% | 3.53B | |
| 83.37x | 3.02x | 10.64x | -.--% | 3.35B | |
| 24.63x | 0.54x | 10.99x | 7.31% | 3.26B | |
| 14.34x | 0.14x | 6.23x | 3.73% | 1.8B | |
| 12.58x | - | - | 4.1% | 1.4B | |
| 7.28x | - | - | 6.89% | 1.05B | |
| 36.89x | 7.22x | 23.71x | -.--% | 941M | |
| Average | 23.73x | 2.02x | 10.57x | 4.12% | 12.15B | |
| Weighted average by Cap. | 22.36x | 3.80x | 13.85x | 3.12% |
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
- RAND Stock
- Valuation Randstad N.V.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
