G

Grupa HRC SA
WSE:HRC

Watchlist Manager
Grupa HRC SA
WSE:HRC
Watchlist
Price: 0.815 PLN 8.67%
Market Cap: 6.9m PLN
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one HRC stock under the Base Case scenario is 0.231 PLN. Compared to the current market price of 0.815 PLN, Grupa HRC SA is Overvalued by 72%.

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
0.231 PLN
Overvaluation 72%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

9.4
P/S
P/S
Price to Sales
9.4
vs History
60
vs Industry
6
Median 3Y
8.7
Median 5Y
11
Industry
1.3
More Details
91.3
P/E
P/E
Price to Earnings
91.3
vs History
31
vs Industry
2
Median 3Y
82.4
Median 5Y
70.9
Industry
18.4
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
1
Median 3Y
-122.2
Median 5Y
-77.2
Industry
12.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
2
Median 3Y
-131.1
Median 5Y
-95.7
Industry
16.8
More Details
5.6
P/B
P/B
Price to Book Value
5.6
vs History
93
vs Industry
13
Median 3Y
7.5
Median 5Y
8.8
Industry
2.2
More Details
9.1
EV/S
EV/S
Enterprise Value to Sales
9.1
vs History
60
vs Industry
6
Median 3Y
8.3
Median 5Y
10.6
Industry
1.3
More Details
9.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
9.3
vs History
65
vs Industry
12
Median 3Y
9
Median 5Y
11.2
Industry
3.1
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
0
Median 3Y
68.6
Median 5Y
60.3
Industry
9.6
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
0
Median 3Y
68.6
Median 5Y
60.3
Industry
12.6
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
1
Median 3Y
-117.4
Median 5Y
-75
Industry
11.8
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
1
Median 3Y
-117.4
Median 5Y
-75
Industry
14.2
More Details
6.3
EV/IC
EV/IC
Enterprise Value to IC
6.3
vs History
90
vs Industry
9
Median 3Y
8.2
Median 5Y
9.8
Industry
1.6
More Details

Multiples Across Competitors

HRC Competitors Multiples
Grupa HRC SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Grupa HRC SA
WSE:HRC
6.9m PLN 9.4 91.3 -441 -441
JP
Recruit Holdings Co Ltd
TSE:6098
11.3T JPY 3.2 30 18.3 22.7
NL
Randstad NV
AEX:RAND
6.1B EUR 0.3 53.1 7.6 14.1
US
Robert Half Inc
SWB:RHJ
5.7B EUR 1.1 31.7 20.4 24.9
US
Robert Half International Inc
NYSE:RHI
4.6B USD 0.8 22.4 13.9 17
CN
51job Inc
F:IWQ
3.9B EUR 7.3 50.1 40.3 41.1
CH
Adecco Group AG
SIX:ADEN
3.6B CHF 0.2 12.7 7.3 10.4
JP
Persol Holdings Co Ltd
TSE:2181
557.6B JPY 0.4 15.5 5.7 8.8
US
TriNet Group Inc
NYSE:TNET
3.8B USD 0.8 22.2 10.8 13.3
US
Korn Ferry
NYSE:KFY
3.2B USD 1.2 13.2 6.7 8.3
US
Insperity Inc
NYSE:NSP
2.9B USD 0.4 32 13.8 19
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
G
Grupa HRC SA
WSE:HRC
Average EV/EBITDA: 14.5
Negative Multiple: -441 		N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
18.3
12%
1.5
NL
R
Randstad NV
AEX:RAND
7.6
10%
0.8
US
R
Robert Half Inc
SWB:RHJ
20.4
37%
0.6
US
Robert Half International Inc
NYSE:RHI
13.9
37%
0.4
CN
5
51job Inc
F:IWQ
40.3
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
7.3
11%
0.7
JP
P
Persol Holdings Co Ltd
TSE:2181
5.7
7%
0.8
US
TriNet Group Inc
NYSE:TNET
10.8
6%
1.8
US
Korn Ferry
NYSE:KFY
6.7
13%
0.5
US
Insperity Inc
NYSE:NSP
13.8
29%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
G
Grupa HRC SA
WSE:HRC
Average EV/EBIT: 18
Negative Multiple: -441 		N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
22.7
N/A N/A
NL
R
Randstad NV
AEX:RAND
14.1
21%
0.7
US
R
Robert Half Inc
SWB:RHJ
24.9
42%
0.6
US
Robert Half International Inc
NYSE:RHI
17
42%
0.4
CN
5
51job Inc
F:IWQ
41.1
N/A N/A
CH
A
Adecco Group AG
SIX:ADEN
10.4
15%
0.7
JP
P
Persol Holdings Co Ltd
TSE:2181
8.8
N/A N/A
US
TriNet Group Inc
NYSE:TNET
13.3
5%
2.7
US
Korn Ferry
NYSE:KFY
8.3
16%
0.5
US
Insperity Inc
NYSE:NSP
19
36%
0.5

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 248,800+ 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

© 2025 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.