G

Grupa HRC SA
WSE:HRC

Watchlist Manager
Grupa HRC SA
WSE:HRC
Watchlist
Price: 0.73 PLN -5.19% Market Closed
Market Cap: 6.2m PLN
Have any thoughts about
Grupa HRC SA?
Write Note
Section:
 

Relative Value

The Relative Value of one HRC stock under the Base Case scenario is 0.15 PLN. Compared to the current market price of 0.73 PLN, Grupa HRC SA is Overvalued by 79%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

HRC Relative Value
Base Case
0.15 PLN
Overvaluation 79%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

10.4
P/S
P/S
Price to Sales
10.4
vs History
50
vs Industry
5
Median 3Y
9.1
Median 5Y
12.8
Industry
1.3
More Details
151.4
P/E
P/E
Price to Earnings
151.4
vs History
31
vs Industry
1
Median 3Y
75.6
Median 5Y
70.9
Industry
19
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
1
Median 3Y
-81.8
Median 5Y
-51.1
Industry
13.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
2
Median 3Y
-98.7
Median 5Y
-52.2
Industry
18.3
More Details
5.3
P/B
P/B
Price to Book Value
5.3
vs History
79
vs Industry
7
Median 3Y
7.8
Median 5Y
9.3
Industry
2.4
More Details
10
EV/S
EV/S
Enterprise Value to Sales
10
vs History
50
vs Industry
5
Median 3Y
8.8
Median 5Y
12.4
Industry
1.3
More Details
15.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
15.9
vs History
47
vs Industry
8
Median 3Y
9.4
Median 5Y
18.2
Industry
3.3
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
0
Median 3Y
73.4
Median 5Y
69.7
Industry
10.4
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
0
Median 3Y
73.4
Median 5Y
69.7
Industry
12.7
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
1
Median 3Y
-81
Median 5Y
-49.6
Industry
12.6
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
1
Median 3Y
-81
Median 5Y
-49.6
Industry
14.7
More Details
5.5
EV/IC
EV/IC
Enterprise Value to IC
5.5
vs History
77
vs Industry
7
Median 3Y
8.3
Median 5Y
10.7
Industry
1.7
More Details

Multiples Across Competitors

HRC Competitors Multiples
Grupa HRC SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Grupa HRC SA
WSE:HRC
6.2m PLN 10.4 151.4 -100.4 -100.4
JP
Outsourcing Inc
TSE:2427
3 854 332.4T JPY 5 141 797.4 746 674 240.5 84 306 673.3 150 819 083.2
JP
Recruit Holdings Co Ltd
TSE:6098
18.2T JPY 5.2 50.2 32.1 40.5
US
Robert Half Inc
SWB:RHJ
11.5B EUR 2 41.9 38.3 46.7
US
Robert Half International Inc
NYSE:RHI
7.4B USD 1.3 26.1 23 28.2
NL
Randstad NV
AEX:RAND
7B EUR 0.3 16.4 7.8 13.1
US
TriNet Group Inc
NYSE:TNET
4.4B USD 0.9 17.1 12.4 15
CH
Adecco Group AG
SIX:ADEN
3.7B CHF 0.2 13.2 6.7 9.3
CN
51job Inc
F:IWQ
3.9B EUR 6.7 45.9 35.5 36.2
US
ASGN Inc
NYSE:ASGN
3.8B USD 0.9 20.6 11.3 14.9
US
Alight Inc
NYSE:ALIT
3.7B USD 1.4 -11.2 11.6 79.6
P/S Multiple
Revenue Growth P/S to Growth
PL
G
Grupa HRC SA
WSE:HRC
Average P/S: 467 438.8
10.4
N/A N/A
JP
Outsourcing Inc
TSE:2427
5 141 797.4
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
5.2
18%
0.3
US
R
Robert Half Inc
SWB:RHJ
2
2%
1.3
US
Robert Half International Inc
NYSE:RHI
1.3
2%
0.8
NL
R
Randstad NV
AEX:RAND
0.3
4%
0.1
US
TriNet Group Inc
NYSE:TNET
0.9
16%
0.1
CH
A
Adecco Group AG
SIX:ADEN
0.2
8%
0
CN
5
51job Inc
F:IWQ
6.7
N/A N/A
US
ASGN Inc
NYSE:ASGN
0.9
4%
0.2
US
Alight Inc
NYSE:ALIT
1.4
-24%
N/A
P/E Multiple
Earnings Growth P/E to Growth
PL
G
Grupa HRC SA
WSE:HRC
Average P/E: 74 667 462.3
151.4
N/A N/A
JP
Outsourcing Inc
TSE:2427
746 674 240.5
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
50.2
72%
0.7
US
R
Robert Half Inc
SWB:RHJ
41.9
4%
10.9
US
Robert Half International Inc
NYSE:RHI
26.1
4%
6.8
NL
R
Randstad NV
AEX:RAND
16.4
24%
0.7
US
TriNet Group Inc
NYSE:TNET
17.1
-11%
N/A
CH
A
Adecco Group AG
SIX:ADEN
13.2
96%
0.1
CN
5
51job Inc
F:IWQ
45.9
N/A N/A
US
ASGN Inc
NYSE:ASGN
20.6
35%
0.6
US
Alight Inc
NYSE:ALIT
Negative Multiple: -11.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
G
Grupa HRC SA
WSE:HRC
Average EV/EBITDA: 8 430 685.2
Negative Multiple: -100.4 		N/A N/A
JP
Outsourcing Inc
TSE:2427
84 306 673.3
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
32.1
46%
0.7
US
R
Robert Half Inc
SWB:RHJ
38.3
20%
1.9
US
Robert Half International Inc
NYSE:RHI
23
20%
1.1
NL
R
Randstad NV
AEX:RAND
7.8
5%
1.6
US
TriNet Group Inc
NYSE:TNET
12.4
-7%
N/A
CH
A
Adecco Group AG
SIX:ADEN
6.7
13%
0.5
CN
5
51job Inc
F:IWQ
35.5
N/A N/A
US
ASGN Inc
NYSE:ASGN
11.3
14%
0.8
US
Alight Inc
NYSE:ALIT
11.6
26%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
G
Grupa HRC SA
WSE:HRC
Average EV/EBIT: 15 081 936.7
Negative Multiple: -100.4 		N/A N/A
JP
Outsourcing Inc
TSE:2427
150 819 083.2
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
40.5
N/A N/A
US
R
Robert Half Inc
SWB:RHJ
46.7
21%
2.2
US
Robert Half International Inc
NYSE:RHI
28.2
21%
1.3
NL
R
Randstad NV
AEX:RAND
13.1
18%
0.7
US
TriNet Group Inc
NYSE:TNET
15
-20%
N/A
CH
A
Adecco Group AG
SIX:ADEN
9.3
21%
0.4
CN
5
51job Inc
F:IWQ
36.2
N/A N/A
US
ASGN Inc
NYSE:ASGN
14.9
9%
1.7
US
Alight Inc
NYSE:ALIT
79.6
-91%
N/A

See Also

Summary
HRC intrinsic value, competitors valuation, and company profile.
DCF Valuation
HRC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HRC stock valuation using valuation multiples.
Wall Street Estimates
HRC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HRC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.