Valuation Recruit Holdings Co., Ltd.

Equities

6098

JP3970300004

Employment Services

Market Closed - Japan Exchange Other stock markets 07:30:00 08/05/2026 BST			5-day change	1st Jan Change
7,822.00 ^JPY	+4.64%		+6.26%	-11.59%

05-08	Japan Buybacks Hit Record 22.32 Trillion Yen in Fiscal 2025	MT
04-08	Recruit Holdings Weighs Lowering Trading Unit Size	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	10,877,920	-	-
Change	-	0.23%	-34.76%	79.42%	8.73%	-3.39%	-	-
Enterprise Value (EV) ¹	8,703,929	8,237,911	4,929,525	9,219,696	10,451,583	10,262,019	10,085,549	9,851,976
Change	-	-5.35%	-40.16%	87.03%	13.36%	-1.81%	-1.72%	-2.32%
P/E ratio	67.7x	29.8x	21.7x	29.7x	28.2x	23.4x	20x	17.2x
PBR	8.09x	6.39x	3.54x	5.18x	6.94x	7.53x	6.76x	5.9x
PEG	-	0x	-3.01x	0.9x	1.4x	1x	1.2x	1.1x
Capitalization / Revenue	3.89x	3.08x	1.68x	3.03x	3.16x	2.97x	2.8x	2.63x
EV / Revenue	3.84x	2.87x	1.44x	2.7x	2.94x	2.8x	2.59x	2.38x
EV / EBITDA	36x	17.2x	9.04x	15.4x	15.4x	13.9x	12.1x	10.5x
EV / EBIT	53.5x	21.7x	14.3x	22.9x	21.3x	16.9x	14.3x	12.3x
EV / FCF	35.3x	22.3x	12.2x	19.8x	19.2x	19.7x	17.9x	15.5x
FCF Yield	2.83%	4.48%	8.23%	5.05%	5.22%	5.08%	5.59%	6.44%
Dividend per Share ²	20	21	22	23	24	27.04	32.01	36.68
Rate of return	0.37%	0.39%	0.6%	0.34%	0.31%	0.35%	0.41%	0.47%
EPS ²	79.83	181.7	168.6	226	271.4	334.2	391.8	455.1
Distribution rate	25.1%	11.6%	13%	10.2%	8.84%	8.09%	8.17%	8.06%
Net sales ¹	2,269,346	2,871,705	3,429,519	3,416,492	3,557,478	3,659,251	3,888,561	4,137,135
EBITDA ¹	241,658	479,370	545,043	598,397	678,889	737,755	834,535	936,037
EBIT ¹	162,823	378,929	344,303	402,526	490,542	607,628	703,919	797,899
Net income ¹	131,393	296,833	269,799	353,654	408,504	478,677	546,152	621,998
Net Debt ¹	-122,318	-608,900	-842,000	-1,135,400	-807,614	-615,901	-792,371	-1,025,944
Reference price ²	5,401.00	5,414.00	3,650.00	6,707.00	7,657.00	7,822.00	7,822.00	7,822.00
Nbr of stocks (in thousands)	1,634,188	1,634,062	1,581,240	1,543,924	1,470,445	1,390,683	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
RECRUIT HOLDINGS CO., LTD.	23.41x	2.8x	13.91x	0.35%	69.46B
PAYCHEX, INC.	19.05x	5.79x	12.61x	4.62%	33.65B
TRINET GROUP, INC.	14.05x	2.35x	6.49x	2.67%	1.97B
MEITEC GROUP HOLDINGS INC.	17.38x	-	-	5.87%	1.52B
SMARTGROUP CORPORATION LTD	16.57x	4.08x	9.7x	4.68%	1.02B
OPEN UP GROUP INC.	12.15x	0.79x	7.07x	4.83%	955M
SMS CO., LTD.	21.62x	2.08x	12.2x	1.69%	922M
BARRETT BUSINESS SERVICES, INC.	21.07x	-	-	1.07%	734M
BEIJING CAREER INTERNATIONAL CO., LTD	13.91x	-	-	1.21%	727M
Average	17.69x	2.98x	10.33x	3%	12.33B
Weighted average by Cap.	21.59x	3.71x	13.25x	1.86%