Valuation Recruit Holdings Co., Ltd.

Equities

6098

JP3970300004

Employment Services

Market Closed - Japan Exchange Other stock markets 07:30:00 11/07/2025 BST			5-day change	1st Jan Change
8,218.00 ^JPY	-1.92%		+0.18%	-26.26%

07-11	Indeed, Glassdoor to cut 1,300 jobs amid AI integration, memo shows	RE
07-11	Global markets live: Tesla, Nvidia, Google, BP, Nissan…

Company Valuation: Recruit Holdings Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	8,826,247	8,846,811	5,771,525	10,355,096	11,259,197	11,717,017	-	-
Change	-	0.23%	-34.76%	79.42%	8.73%	4.07%	-	-
Enterprise Value (EV) ¹	8,703,929	8,237,911	4,929,525	9,219,696	10,451,583	10,917,420	10,549,942	10,100,469
Change	-	-5.35%	-40.16%	87.03%	13.36%	4.46%	-3.37%	-4.26%
P/E ratio	67.7x	29.8x	21.7x	29.7x	28.2x	27.3x	23.9x	20.5x
PBR	8.09x	6.39x	3.54x	5.18x	6.94x	7.64x	6.27x	5.34x
PEG	-	0x	-3.01x	0.9x	1.4x	2.5x	1.7x	1.2x
Capitalization / Revenue	3.89x	3.08x	1.68x	3.03x	3.16x	3.28x	3.1x	2.92x
EV / Revenue	3.84x	2.87x	1.44x	2.7x	2.94x	3.05x	2.79x	2.52x
EV / EBITDA	36x	17.2x	9.04x	15.4x	15.4x	15.9x	13.8x	11.6x
EV / EBIT	53.5x	21.7x	14.3x	22.9x	21.3x	19.8x	16.8x	13.9x
EV / FCF	35.3x	22.3x	12.2x	19.8x	19.2x	22.1x	20x	16.9x
FCF Yield	2.83%	4.48%	8.23%	5.05%	5.22%	4.52%	5%	5.93%
Dividend per Share ²	20	21	22	23	24	26.5	31.92	35.69
Rate of return	0.37%	0.39%	0.6%	0.34%	0.31%	0.32%	0.39%	0.43%
EPS ²	79.83	181.7	168.6	226	271.4	300.9	343.7	400.9
Distribution rate	25.1%	11.6%	13%	10.2%	8.84%	8.81%	9.29%	8.9%
Net sales ¹	2,269,346	2,871,705	3,429,519	3,416,492	3,557,478	3,574,577	3,777,235	4,007,398
EBITDA ¹	241,658	479,370	545,043	598,397	678,889	687,365	766,500	868,326
EBIT ¹	162,823	378,929	344,303	402,526	490,542	552,434	629,492	727,565
Net income ¹	131,393	296,833	269,799	353,654	408,504	437,759	495,598	570,267
Net Debt ¹	-122,318	-608,900	-842,000	-1,135,400	-807,614	-799,597	-1,167,075	-1,616,548
Reference price ²	5,401.00	5,414.00	3,650.00	6,707.00	7,657.00	8,218.00	8,218.00	8,218.00
Nbr of stocks (in thousands)	1,634,188	1,634,062	1,581,240	1,543,924	1,470,445	1,425,775	-	-
Announcement Date	17/05/21	16/05/22	15/05/23	15/05/24	09/05/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
RECRUIT HOLDINGS CO., LTD.	27.31x	3.05x	15.88x	0.32%	79.51B
PAYCHEX, INC.	29.01x	9.14x	20.14x	2.75%	51.66B
TRINET GROUP, INC.	22.95x	3.43x	9.9x	-.--%	3.33B
TECHNOPRO HOLDINGS, INC.	23.09x	1.68x	12.84x	2.14%	3.02B
MEITEC GROUP HOLDINGS INC.	17.63x	1.37x	9.44x	5.65%	1.64B
BARRETT BUSINESS SERVICES, INC.	20.05x	-	-	0.74%	1.11B
OPEN UP GROUP INC.	13.29x	0.65x	6.89x	4.34%	1.02B
SMS CO., LTD.	16.74x	1.63x	9.83x	2.04%	816M
BEIJING CAREER INTERNATIONAL CO., LTD	20.51x	-	-	0.79%	804M
Average	21.17x	2.99x	12.13x	2.09%	15.88B
Weighted average by Cap.	27.37x	5.22x	17.06x	1.34%