Valuation Recruit Holdings Co., Ltd.

Equities

6098

JP3970300004

Employment Services

Market Closed - Japan Exchange Other stock markets 06:30:00 12/02/2026 GMT			5-day change	1st Jan Change
6,805.00 ^JPY	-7.54%		-9.28%	-23.08%

02-09	Recruit Holdings Co., Ltd., Q3 2026 Earnings Call, Feb 09, 2026
02-09	Recruit's Nine-Month Profit Climbs 16%	MT

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	9,480,286	-	-
Change	-	0.23%	-34.76%	79.42%	8.73%	-15.8%	-	-
Enterprise Value (EV) ¹	8,703,929	8,237,911	4,929,525	9,219,696	10,451,583	8,840,374	8,568,735	8,260,539
Change	-	-5.35%	-40.16%	87.03%	13.36%	-15.42%	-3.07%	-3.6%
P/E ratio	67.7x	29.8x	21.7x	29.7x	28.2x	20.8x	18.1x	15.7x
PBR	8.09x	6.39x	3.54x	5.18x	6.94x	6.73x	5.66x	4.89x
PEG	-	0x	-3.01x	0.9x	1.4x	1x	1.2x	1x
Capitalization / Revenue	3.89x	3.08x	1.68x	3.03x	3.16x	2.6x	2.46x	2.33x
EV / Revenue	3.84x	2.87x	1.44x	2.7x	2.94x	2.43x	2.23x	2.03x
EV / EBITDA	36x	17.2x	9.04x	15.4x	15.4x	12x	10.7x	9.4x
EV / EBIT	53.5x	21.7x	14.3x	22.9x	21.3x	14.9x	12.6x	10.8x
EV / FCF	35.3x	22.3x	12.2x	19.8x	19.2x	18.3x	16.1x	13.6x
FCF Yield	2.83%	4.48%	8.23%	5.05%	5.22%	5.46%	6.22%	7.37%
Dividend per Share ²	20	21	22	23	24	26.91	31.41	35.75
Rate of return	0.37%	0.39%	0.6%	0.34%	0.31%	0.4%	0.46%	0.53%
EPS ²	79.83	181.7	168.6	226	271.4	327.4	376.7	434.1
Distribution rate	25.1%	11.6%	13%	10.2%	8.84%	8.22%	8.34%	8.23%
Net sales ¹	2,269,346	2,871,705	3,429,519	3,416,492	3,557,478	3,643,278	3,849,282	4,077,507
EBITDA ¹	241,658	479,370	545,043	598,397	678,889	735,431	803,345	878,415
EBIT ¹	162,823	378,929	344,303	402,526	490,542	592,259	679,248	767,339
Net income ¹	131,393	296,833	269,799	353,654	408,504	469,693	528,225	598,958
Net Debt ¹	-122,318	-608,900	-842,000	-1,135,400	-807,614	-639,912	-911,551	-1,219,747
Reference price ²	5,401.00	5,414.00	3,650.00	6,707.00	7,657.00	6,805.00	6,805.00	6,805.00
Nbr of stocks (in thousands)	1,634,188	1,634,062	1,581,240	1,543,924	1,470,445	1,393,135	-	-
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.	22.48x	2.64x	13.07x	0.37%	66.88B
PAYCHEX, INC.	18.97x	5.85x	12.69x	4.64%	34.04B
TRINET GROUP, INC.	13.92x	2.25x	6.26x	2.38%	2.17B
MEITEC GROUP HOLDINGS INC.	19.74x	1.62x	10.9x	5.08%	1.79B
OPEN UP GROUP INC.	13.23x	0.87x	7.9x	4.42%	1.08B
SMS CO., LTD.	21.61x	2.12x	12.4x	1.68%	956M
BARRETT BUSINESS SERVICES, INC.	15.21x	-	-	1%	821M
BEIJING CAREER INTERNATIONAL CO., LTD	19.11x	-	-	0.82%	806M
UT GROUP CO.,LTD.	19.43x	0.57x	8.54x	5.05%	801M
Average	18.19x	2.27x	10.25x	2.82%	12.15B
Weighted average by Cap.	20.97x	3.59x	12.69x	1.91%