Saturday 17 October 2026 Export HHR’s income statement to Excel — free account

HeadHunter Group PLC Sponsored ADR

HHR Industrials Staffing & Employment Services

HeadHunter Group PLC Sponsored ADR’s revenue for fiscal 2022 (year ended December 2022) was $267.7 million. Revenue growth for five consecutive years.

Follow HHR

Alert me

Market cap: $761.1M
P/E: 6.5×
Fwd P/E: 7.9×
Dividend yield: —
F-score: 6/9
Altman Z: n/a
Beneish M: −3.25
Dividend safety: 52/100

Overview Business Profile Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 45.09%

Capital & Financial Ratios $m

Market Cap 761.05

Revenue 290.31

Net Income 110.26

Free Cash Flow 127.55

Net Debt (99.20)

Current Ratio 1.15

Debt/Equity 0.44

P/E ratio 6.51

Fwd P/E 7.86

P/S ratio 2.59

P/B ratio 5.28

Past 5Y EPS Growth —

This Y EPS Growth —

Next Y EPS Growth —

Next Y revenue growth (13.36%)

Next 5Y EPS Growth —

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2023	Powerpack
2022	0.84	0.84
2021	0.55	0.55
2020	0.50	0.50
2019	0.36	0.36

special payouts not included in total or ratios

Assets vs Liabilities $m

	2020	2021	2022	Q'23
Cash	47	93	138	162
Receivables	1	2	2	3
Inventory	—	—	—	—
Other	3	2	1	1
	53	100	143	167

	2020	2021	2022	Q'23
Payables	18	25	30	32
ST’ Debt	7	10	68	31
Other	47	74	93	77
	78	115	197	146

Compound Annual Growth %

	10y	5y	3y
Sales	—	26.96%	30.40%
Cash Flow	—	32.04%	41.02%
Earnings	—	51.11%	34.04%
Book Value	—	24.78%	24.60%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	72	81	—	—	—
’22	53	77	83	55	268
’21	38	54	64	61	217
’20	26	22	29	38	114
’19	26	30	33	31	121
’18	—	—	—	—	97
’17	—	—	—	—	81

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	34	34	—	—	—
’22	23	25	31	35	113
’21	25	24	33	35	118
’20	12	3	9	20	44
’19	6	10	8	16	40
’18	—	—	—	33	33
’17	—	—	—	—	28

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	33	34	—	—	—
’22	22	24	29	32	107
’21	24	23	33	34	114
’20	11	2	9	19	41
’19	4	9	6	14	33
’18	—	—	—	31	29
’17	—	—	—	—	28

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	0.55	0.67	—	—	—
’22	0.13	(0.12)	0.47	0.56	1.01
’21	0.23	0.34	0.45	0.39	1.40
’20	0.09	0.06	0.13	0.16	0.46
’19	0.06	0.08	0.16	0.15	0.46
’18	—	—	—	—	0.33
’17	—	—	—	—	0.14

Fiscal quarters ending in the months shown.

Group	Line	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023e
Price, $
Price, $	Low	—	—	—	—	—	—	—	—	—	—	Analyst estimates 2023–2025 Powerpack
	High	—	—	—	—	—	—	—	—	—	—
People
People	Employees	—	—	—	—	—	683	772	226	1,361	1,473
	Revenue/emp, $m	—	—	—	0.00	0.00	0.14	0.16	0.51	0.16	0.18
Income, $m
Income, $m	Revenue	—	—	—	56	81	97	121	114	217	268
	Gross margin, %	—	—	—	51.50	38.67	43.89	44.79	43.36	50.22	44.83
	EBT	—	—	—	8	22	25	34	35	93	77
	EBT margin, %	—	—	—	14.29	27.12	25.21	28.57	31.05	43.01	28.95
	Net income	—	—	—	1	0	16	25	26	75	55
	Depreciation	—	—	—	7	10	9	11	10	15	18
Per share, $
Per share, $	Revenue	—	—	—	1.12	1.62	1.95	2.41	2.28	4.30	5.33
	Earnings	—	—	—	0.01	0.14	0.33	0.47	0.47	1.44	1.03
	Cash flow	—	—	—	0.25	0.57	0.67	0.81	0.88	2.33	2.26
	Capex	—	—	—	0.00	0.00	(0.08)	(0.15)	(0.07)	(0.07)	(0.13)
	Free cash flow	—	—	—	0.25	0.57	0.59	0.66	0.81	2.26	2.13
	Book value	—	—	—	1.57	0.67	0.96	1.05	0.96	1.61	2.02
	Shares, m	—	—	—	50	50	50	50	50	50	50
Valuation, ×
Valuation, ×	P/E	—	—	—	262.50	262.50	262.50	46.63	65.76	35.48	14.18
	P/S	—	—	—	0.00	0.00	0.00	8.88	13.29	11.88	2.82
	P/B	—	—	—	17.31	17.31	17.31	20.42	31.37	31.81	7.44
	EV/Sales	—	—	—	0.00	0.00	0.00	9.27	13.88	11.96	2.72
	EV/FCF	—	—	—	0.00	0.00	0.00	33.89	38.86	22.75	6.82
Cash, $m
Cash, $m	Operating cash flow	—	—	—	13	28	33	40	44	118	113
	Capex	—	—	—	(2)	(3)	(4)	(7)	(4)	(4)	(7)
	Free cash flow	—	—	—	13	28	29	33	41	114	107
Balance, $m
Balance, $m	Working capital	—	—	—	(4)	(22)	(17)	(38)	(25)	(15)	(54)
	Total debt	—	—	—	80	118	102	80	114	109	112
	Net debt	—	—	—	75	94	57	47	68	17	(26)
	Shareholders’ equity	—	—	—	78	34	48	53	48	81	102
Returns, %
Returns, %	ROA	—	—	—	0.29	6.69	7.23	10.84	10.66	26.15	16.29
	ROIC	—	—	—	0.00	0.00	19.94	27.27	21.11	60.54	85.04
	ROE	—	—	—	1.09	12.26	37.11	44.77	47.82	113.21	59.17

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2022 · latest quarter Jun 2023

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
MAN ManpowerGroup Inc.	$2.0B	16.2×	12.0×	+4.44% (above 0%: growing)	+86.44% (above 0%: growing)	+96.09% (above 0%: growing)	15.85%	1.70%	Compare
NSP Insperity, Inc.	$1.9B	— (loss-making)	40.1×	+1.69% (above 0%: growing)	n/m	+147.67% (above 0%: growing)	12.87%	0.36%	Compare
KFRC Kforce, Inc.	$926.3M	24.1×	19.4×	+4.49% (above 0%: growing)	+23.73% (above 0%: growing)	−145.85% (below 0%: shrinking)	28.47%	5.37%	Compare
BBSI Barrett Business Services, Inc.	$783.8M	23.4×	21.5×	+3.77% (above 0%: growing)	−26.39% (below 0%: shrinking)	−5.41% (below 0%: shrinking)	20.31%	4.82%	Compare
HHR HeadHunter Group PLC Sponsored ADR	$761.1M	6.5×	7.9×	+4.60% (above 0%: growing)	n/m	+41.15% (above 0%: growing)	56.09%	51.95%
KELYB Kelly Services, Inc.	$659.7M	— (loss-making)	—	−5.77% (below 0%: shrinking)	−40.38% (below 0%: shrinking)	−48.93% (below 0%: shrinking)	20.42%	1.55%	Compare
KELYA Kelly Services, Inc.	$558.1M	— (loss-making)	19.2×	−5.77% (below 0%: shrinking)	−40.38% (below 0%: shrinking)	−48.93% (below 0%: shrinking)	20.42%	1.55%	Compare
TBI TrueBlue, Inc.	$260.0M	— (loss-making)	— (loss-making)	+11.78% (above 0%: growing)	n/m	−49.23% (below 0%: shrinking)	20.67%	(0.26%)	Compare
HQI HireQuest, Inc.	$243.3M	30.3×	25.2×	+6.04% (above 0%: growing)	+150.00% (above 0%: growing)	−37.48% (below 0%: shrinking)	100.00%	41.28%	Compare
Median of peers	$721.7M	23.7×	20.5×	+4.11%	−1.33%	−43.21%	20.42%	1.63%

All 19 Staffing & Employment Services stocks →