|
Real-time
Euronext Amsterdam
18:34:31 24/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 40.01 EUR | +0.30% |
|
+2.96% | +23.57% |
| 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 | 6,999 | - | - |
| Change | - | -5.69% | -1.82% | -30.28% | -20.44% | 23.39% | - | - |
| Enterprise Value (EV) 1 | 11,460 | 11,286 | 11,150 | 8,981 | 7,176 | 8,328 | 8,205 | 8,048 |
| Change | - | -1.52% | -1.21% | -19.45% | -20.09% | 16.06% | -1.48% | -1.91% |
| P/E | 14.6x | 11.3x | 16.5x | 62.6x | 19.5x | 20.6x | 17.2x | 15.4x |
| PBR | 2.24x | 2.13x | 2.18x | 1.78x | 1.42x | 1.7x | 1.64x | 1.58x |
| PEG | - | 0.5x | -0.5x | -0.8x | 0x | 1.2x | 0.9x | 1.4x |
| Capitalization / Revenue | 0.45x | 0.38x | 0.4x | 0.3x | 0.25x | 0.3x | 0.29x | 0.28x |
| EV / Revenue | 0.47x | 0.41x | 0.44x | 0.37x | 0.31x | 0.36x | 0.34x | 0.33x |
| EV / EBITDA | 8.06x | 7.07x | 8.11x | 8.48x | 7.38x | 8.98x | 8.22x | 7.59x |
| EV / EBIT | 10.5x | 8.72x | 10.4x | 11.9x | 9.97x | 11.4x | 10.4x | 9.44x |
| EV / FCF | 19.4x | 15.3x | 10.1x | 15.9x | 8.98x | 19.4x | 17.2x | 14.8x |
| FCF Yield | 5.15% | 6.55% | 9.87% | 6.29% | 11.1% | 5.16% | 5.8% | 6.78% |
| 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% | 4.14% | 4.16% | 4.88% |
| EPS 2 | 4.1 | 5.02 | 3.43 | 0.65 | 1.66 | 1.94 | 2.325 | 2.588 |
| Distribution rate | 53.4% | 56.8% | 66.5% | 249% | 97.6% | 85.2% | 71.4% | 75.2% |
| Net sales 1 | 24,635 | 27,568 | 25,426 | 24,122 | 23,077 | 23,322 | 23,933 | 24,661 |
| EBITDA 1 | 1,421 | 1,597 | 1,374 | 1,059 | 973 | 927.6 | 998.4 | 1,061 |
| EBIT 1 | 1,095 | 1,294 | 1,075 | 754 | 720 | 729.3 | 785.4 | 852.3 |
| Net income 1 | 768 | 929 | 624 | 123 | 299 | 340.5 | 424.2 | 480.1 |
| Net Debt 1 | 415 | 870 | 923 | 1,851 | 1,504 | 1,330 | 1,206 | 1,050 |
| Reference price 2 | 60.04 | 56.96 | 56.72 | 40.71 | 32.37 | 39.89 | 39.89 | 39.89 |
| Nbr of stocks (in thousands) | 183,954 | 182,865 | 180,300 | 175,139 | 175,231 | 175,451 | - | - |
| Announcement Date | 15/02/22 | 14/02/23 | 13/02/24 | 12/02/25 | 10/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.88x | 0.36x | 8.92x | 4.13% | 8.17B | |
| 22.95x | 4.72x | 15.78x | 2.55% | 112B | |
| 13x | 0.28x | 7.61x | 4.11% | 5.14B | |
| 35.13x | 0.78x | 16.23x | 5.3% | 4.5B | |
| 13.8x | 0.33x | 5.45x | 4.44% | 4.09B | |
| 72.49x | 3.1x | 10.95x | -.--% | 3.59B | |
| 20.35x | 0.19x | 8.05x | 2.22% | 2.86B | |
| 12.45x | - | - | 4.14% | 1.4B | |
| 7.46x | - | - | 6.63% | 1.09B | |
| 24.65x | 3.25x | 15.95x | -.--% | 1.05B | |
| Average | 24.22x | 1.63x | 11.12x | 3.35% | 14.34B | |
| Weighted average by Cap. | 23.52x | 3.90x | 14.52x | 2.79% |
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
