|
Market Closed -
Euronext Amsterdam
18:55:00 03/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 38.68 EUR | +0.26% |
|
-2.77% | +19.49% |
| 08-14 | EU Green-lights LTM's Proposed Purchase of Randstad Businesses | MT |
| 08-06 | Adecco profit disappoints despite better than expected sales | RE |
Company Valuation: Randstad N.V.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 11,045 | 10,416 | 10,227 | 7,130 | 5,672 | 6,786 | - | - |
| Change | - | -5.69% | -1.82% | -30.28% | -20.44% | 19.64% | - | - |
| Enterprise Value (EV) 1 | 11,460 | 11,286 | 11,150 | 8,981 | 7,176 | 8,110 | 7,970 | 7,803 |
| Change | - | -1.52% | -1.21% | -19.45% | -20.09% | 13.01% | -1.72% | -2.1% |
| P/E | 14.6x | 11.3x | 16.5x | 62.6x | 19.5x | 19.9x | 16.6x | 14.9x |
| PBR | 2.24x | 2.13x | 2.18x | 1.78x | 1.42x | 1.65x | 1.6x | 1.53x |
| PEG | - | 0.5x | -0.5x | -0.8x | 0x | 1.2x | 0.8x | 1.4x |
| Capitalization / Revenue | 0.45x | 0.38x | 0.4x | 0.3x | 0.25x | 0.29x | 0.28x | 0.27x |
| EV / Revenue | 0.47x | 0.41x | 0.44x | 0.37x | 0.31x | 0.35x | 0.33x | 0.32x |
| EV / EBITDA | 8.06x | 7.07x | 8.11x | 8.48x | 7.38x | 8.7x | 7.95x | 7.37x |
| EV / EBIT | 10.5x | 8.72x | 10.4x | 11.9x | 9.97x | 11.1x | 10.2x | 9.26x |
| EV / FCF | 19.4x | 15.3x | 10.1x | 15.9x | 8.98x | 18.9x | 16.8x | 14.3x |
| FCF Yield | 5.15% | 6.55% | 9.87% | 6.29% | 11.1% | 5.3% | 5.97% | 6.99% |
| Dividend per Share 2 | 2.19 | 2.85 | 2.28 | 1.62 | 1.62 | 1.653 | 1.661 | 1.945 |
| Rate of return | 3.65% | 5% | 4.02% | 3.98% | 5% | 4.27% | 4.29% | 5.03% |
| EPS 2 | 4.1 | 5.02 | 3.43 | 0.65 | 1.66 | 1.942 | 2.332 | 2.588 |
| Distribution rate | 53.4% | 56.8% | 66.5% | 249% | 97.6% | 85.1% | 71.2% | 75.2% |
| Net sales 1 | 24,635 | 27,568 | 25,426 | 24,122 | 23,077 | 23,353 | 23,972 | 24,702 |
| EBITDA 1 | 1,421 | 1,597 | 1,374 | 1,059 | 973 | 932.2 | 1,002 | 1,059 |
| EBIT 1 | 1,095 | 1,294 | 1,075 | 754 | 720 | 729.9 | 783.6 | 843 |
| Net income 1 | 768 | 929 | 624 | 123 | 299 | 340.2 | 426.4 | 478.8 |
| Net Debt 1 | 415 | 870 | 923 | 1,851 | 1,504 | 1,323 | 1,184 | 1,016 |
| Reference price 2 | 60.04 | 56.96 | 56.72 | 40.71 | 32.37 | 38.68 | 38.68 | 38.68 |
| Nbr of stocks (in thousands) | 183,954 | 182,865 | 180,300 | 175,139 | 175,231 | 175,451 | - | - |
| Announcement Date | 2/15/22 A | 2/14/23 A | 2/13/24 A | 2/12/25 A | 2/10/26 A | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.87x | 0.35x | 8.68x | 4.28% | 7.85B | |
| 22.98x | 4.72x | 15.8x | 2.54% | 112B | |
| 13.08x | 0.28x | 7.56x | 4.16% | 5.02B | |
| 33.68x | 0.75x | 15.51x | 5.52% | 4.32B | |
| 14.06x | 0.34x | 5.57x | 4.36% | 4.18B | |
| 69.62x | 3.02x | 10.66x | -.--% | 3.45B | |
| 19.96x | 0.18x | 7.92x | 2.26% | 2.8B | |
| 12.85x | - | - | 4.01% | 1.44B | |
| 7.39x | - | - | 6.68% | 1.08B | |
| 24.56x | 3.24x | 15.89x | -.--% | 1.05B | |
| Average | 23.80x | 1.61x | 10.95x | 3.38% | 14.29B | |
| Weighted average by Cap. | 23.38x | 3.92x | 14.51x | 2.8% |
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
- RAND Stock
- Valuation Randstad N.V.
Select your edition
All financial news and data tailored to specific country editions
