XSESCHZ
Market cap499mUSD
Dec 20, Last price
0.69SGD
1D
0.73%
1Q
2.22%
IPO
-23.33%
Name
HRnetGroup Ltd
Chart & Performance
Profile
HRnetGroup Limited, an investment holding company, engages in the recruitment and staffing business in Singapore, Hong Kong, Taiwan, the People's Republic of China, Japan, South Korea, Malaysia, Thailand, and Indonesia. The company operates through Professional Recruitment, Flexible Staffing, and Others segments. It offers personnel recruitment and human resource (HR) related services; employment, recruitment, and personnel placement agency services; executive search services; permanent recruitment, payroll, and temporary and contracted staffing services; and executive and management recruitment, as well as management consultancy services. The company also provides outsourcing of HR related services; labor dispatch services; and HR functions management services. In addition, it is involved in private employees procurement agency business licensing activities. The company serves IT and tech, retail and consumer, healthcare life science, manufacturing, financial and insurance, government, and other industries. It provides its services under the HRnet One, Recruit Express, PeopleSearch, SearchAsia, RecruitFirst, PeopleFirst, RecruitLegal, YesPay!, HRnetRimbun, and REForce brands. The company was founded in 1992 and is headquartered in Singapore. HRnetGroup Limited is a subsidiary of SIMCO Ltd.
Valuation
Title SGD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 578,469 -5.44% | 611,775 3.60% | 590,540 36.37% | |||||||
Cost of revenue | 524,479 | 451,877 | 430,159 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 53,990 | 159,898 | 160,381 | |||||||
NOPBT Margin | 9.33% | 26.14% | 27.16% | |||||||
Operating Taxes | 11,956 | 14,300 | 14,516 | |||||||
Tax Rate | 22.14% | 8.94% | 9.05% | |||||||
NOPAT | 42,034 | 145,598 | 145,865 | |||||||
Net income | 63,563 -5.88% | 67,535 3.12% | 65,490 39.74% | |||||||
Dividends | (36,910) | (61,478) | (25,067) | |||||||
Dividend yield | 5.23% | 7.82% | 3.10% | |||||||
Proceeds from repurchase of equity | (5,432) | (10,085) | ||||||||
BB yield | 0.77% | 1.28% | ||||||||
Debt | ||||||||||
Debt current | 5,301 | 5,466 | 6,392 | |||||||
Long-term debt | 15,787 | 14,254 | 19,308 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | (332,735) | (286,898) | (334,741) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 57,593 | 75,239 | 52,678 | |||||||
CAPEX | (2,195) | (1,536) | (1,375) | |||||||
Cash from investing activities | (17,660) | (29,528) | (24,565) | |||||||
Cash from financing activities | (51,379) | (83,235) | (34,854) | |||||||
FCF | 17,011 | 134,140 | 141,470 | |||||||
Balance | ||||||||||
Cash | 333,371 | 329,166 | 350,320 | |||||||
Long term investments | 20,452 | (22,548) | 10,121 | |||||||
Excess cash | 324,900 | 276,029 | 330,914 | |||||||
Stockholders' equity | 412,650 | 489,090 | 474,200 | |||||||
Invested Capital | 78,585 | 101,397 | 57,099 | |||||||
ROIC | 46.71% | 183.72% | 406.50% | |||||||
ROCE | 13.37% | 42.33% | 41.30% | |||||||
EV | ||||||||||
Common stock shares outstanding | 986,799 | 1,001,132 | 1,003,158 | |||||||
Price | 0.72 -8.92% | 0.79 -2.48% | 0.81 46.36% | |||||||
Market cap | 705,561 -10.22% | 785,889 -2.68% | 807,542 46.37% | |||||||
EV | 389,153 | 611,768 | 572,254 | |||||||
EBITDA | 61,907 | 168,479 | 169,499 | |||||||
EV/EBITDA | 6.29 | 3.63 | 3.38 | |||||||
Interest | 454 | 418 | 472 | |||||||
Interest/NOPBT | 0.84% | 0.26% | 0.29% |