|
Delayed
Singapore S.E.
06:51:31 23/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 0.6750 SGD | 0.00% |
|
-0.74% | -10.00% |
| 20/10 | HRnetGroup Appoints New Co-Owners For South Korean Staffing Business | MT |
| 28/09 | 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 | 669.3 | - | - |
| Change | - | -3.68% | -9.58% | -5.3% | 11.31% | -9.78% | - | - |
| Enterprise Value (EV) | 481 | 493.8 | 432.2 | 408.1 | 741.8 | 669.3 | 669.3 | 669.3 |
| Change | - | 2.66% | -12.47% | -5.58% | 81.79% | -9.78% | 0% | 0% |
| P/E | 12.3x | 11.6x | 11.1x | 15x | 14.4x | 14x | 12.6x | 11.3x |
| PBR | 2.18x | 2.15x | 1.87x | 1.76x | 1.85x | 1.63x | 1.59x | 1.53x |
| PEG | - | 3.44x | -2.42x | -0.5x | 1x | -1.83x | 1.1x | 1x |
| Capitalization / Revenue | 1.37x | 1.27x | 1.22x | 1.18x | 1.27x | 1.11x | 1.05x | 0.98x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.11x | 1.05x | 0.98x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 10.8x | 10x | 9.11x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 12x | 11x | 10.3x |
| EV / FCF | 0x | 0x | 0x | 0x | 0x | 12.4x | 11.7x | 11.1x |
| FCF Yield | 6.35% | 9.47% | 7.87% | 7.42% | 7.01% | 8.09% | 8.54% | 9.03% |
| 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% | 6.33% | 6.48% | 6.47% |
| 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 | 0.6750 | 0.6750 | 0.6750 |
| Nbr of stocks (in thousands) | 10,03,773 | 9,91,512 | 9,84,281 | 9,80,083 | 9,89,099 | 9,91,494 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 22/02/24 | 26/02/25 | 25/02/26 | - | - | - |
1SGD in Million2SGD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.03x | - | - | 6.33% | 52Cr | |
| 34.31x | 6.09x | 23.29x | 0.14% | 17TCr | |
| 25.16x | 4.94x | 16.48x | 2.32% | 12TCr | |
| 21.6x | 6.28x | 13.35x | 4.09% | 4TCr | |
| 19.85x | 0.36x | 9.26x | 4.08% | 799.02Cr | |
| 10.8x | 3.46x | 7.56x | 1.55% | 733.29Cr | |
| 20.6x | 3.85x | 12.15x | 1.69% | 498.39Cr | |
| 12.72x | 0.27x | 7.4x | 4.29% | 476.1Cr | |
| 13.95x | 0.34x | 5.77x | 4.34% | 422.96Cr | |
| 13.81x | 1.21x | 7.02x | 2.9% | 416.56Cr | |
| Average | 18.68x | 2.98x | 11.36x | 3.17% | 3.61TCr | |
| Weighted average by Cap. | 28.16x | 5.32x | 18.59x | 1.57% |
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
