ZIPRECRUITER, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.79 USD | -2.33% |
|
-3.30% | -36.76% |
| Jul. 01 | ZipRecruiter, Inc.(NYSE:ZIP) added to Russell 2000 Growth-Defensive Index | CI |
| Jul. 01 | ZipRecruiter, Inc.(NYSE:ZIP) added to Russell 2000 Defensive Index | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,912 | 1,809 | 1,374 | 893.8 | - | - |
| Enterprise Value (EV) 1 | 2,658 | 1,780 | 1,633 | 882.3 | 834.1 | 640.9 |
| P/E ratio | 1,247 x | 32.2 x | 30.2 x | -34.4 x | -75.7 x | -50.6 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 3.93 x | 2 x | 2.13 x | 1.84 x | 1.59 x | 1.4 x |
| EV / Revenue | 3.59 x | 1.97 x | 2.53 x | 1.82 x | 1.48 x | 1 x |
| EV / EBITDA | 24.5 x | 9.63 x | 9.32 x | 12.5 x | 8.07 x | 5.05 x |
| EV / FCF | 20.3 x | 15.1 x | 17.7 x | 12.3 x | 8.1 x | - |
| FCF Yield | 4.92% | 6.64% | 5.67% | 8.16% | 12.3% | - |
| Price to Book | 12.3 x | 69.6 x | 176 x | 63.1 x | 14.3 x | 8.71 x |
| Nbr of stocks (in thousands) | 116,772 | 110,186 | 98,833 | 99,307 | - | - |
| Reference price 2 | 24.94 | 16.42 | 13.90 | 9.000 | 9.000 | 9.000 |
| Announcement Date | 3/1/22 | 2/21/23 | 2/22/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 418.1 | 741 | 904.6 | 645.7 | 485.5 | 563.1 | 637.9 |
| EBITDA 1 | - | 108.3 | 184.9 | 175.3 | 70.57 | 103.3 | 127 |
| EBIT 1 | - | 98.87 | 174.2 | 79.44 | -12.22 | 11.75 | 40.53 |
| Operating Margin | - | 13.34% | 19.25% | 12.3% | -2.52% | 2.09% | 6.35% |
| Earnings before Tax (EBT) 1 | - | -9.276 | 74.08 | 70.55 | -25.42 | -2.148 | 12.53 |
| Net income 1 | - | 3.6 | 61.49 | 49.1 | -26.96 | -10.8 | -12.59 |
| Net margin | - | 0.49% | 6.8% | 7.6% | -5.55% | -1.92% | -1.97% |
| EPS 2 | 0.7000 | 0.0200 | 0.5100 | 0.4600 | -0.2617 | -0.1189 | -0.1778 |
| Free Cash Flow 1 | - | 130.8 | 118.3 | 92.53 | 72 | 103 | - |
| FCF margin | - | 17.65% | 13.07% | 14.33% | 14.83% | 18.29% | - |
| FCF Conversion (EBITDA) | - | 120.74% | 63.97% | 52.79% | 102.03% | 99.72% | - |
| FCF Conversion (Net income) | - | 3,633.33% | 192.32% | 188.46% | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 3/10/21 | 3/1/22 | 2/21/23 | 2/22/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 220 | 227.3 | 239.9 | 227 | 210.5 | 183.7 | 170.4 | 155.6 | 135.9 | 122.2 | 117.7 | 122.9 | 122.5 | 130.4 | 132 |
| EBITDA 1 | 47.59 | 37.2 | 45.39 | 51.66 | 50.61 | 35.26 | 43.27 | 54.38 | 42.38 | 20.8 | 15.43 | 17.39 | 16.78 | 14.17 | 21.12 |
| EBIT 1 | 45.12 | 34.72 | 42.76 | 48.8 | 47.91 | 10.96 | 22.52 | 32.67 | 13.29 | -0.906 | -4.552 | -3.891 | -2.827 | 2.214 | -8.344 |
| Operating Margin | 20.51% | 15.28% | 17.82% | 21.5% | 22.76% | 5.96% | 13.22% | 20.99% | 9.78% | -0.74% | -3.87% | -3.17% | -2.31% | 1.7% | -6.32% |
| Earnings before Tax (EBT) 1 | 25.25 | 7.914 | 17.62 | 22.43 | 26.12 | 8.641 | 20.19 | 30.01 | 11.71 | -3.383 | -6.41 | -5.595 | -5.916 | -11.03 | -10.82 |
| Net income 1 | 20.99 | 8.417 | 13.11 | 20.56 | 19.41 | 5.011 | 14.38 | 24.08 | 5.631 | -6.505 | -6.878 | -6.092 | -6.359 | -10.71 | -11.72 |
| Net margin | 9.54% | 3.7% | 5.46% | 9.06% | 9.22% | 2.73% | 8.44% | 15.47% | 4.14% | -5.32% | -5.84% | -4.96% | -5.19% | -8.21% | -8.88% |
| EPS 2 | 0.1600 | 0.0700 | 0.1100 | 0.1700 | 0.1700 | 0.0500 | 0.1400 | 0.2300 | 0.0500 | -0.0700 | -0.0754 | -0.0658 | -0.0716 | -0.0630 | -0.0606 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/1/22 | 5/11/22 | 8/15/22 | 11/9/22 | 2/21/23 | 5/9/23 | 8/8/23 | 11/8/23 | 2/22/24 | 5/9/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 260 | - | - | - |
| Net Cash position 1 | - | 255 | 28.8 | - | 11.5 | 59.7 | 253 |
| Leverage (Debt/EBITDA) | - | - | - | 1.481 x | - | - | - |
| Free Cash Flow 1 | - | 131 | 118 | 92.5 | 72 | 103 | - |
| ROE (net income / shareholders' equity) | - | 90.4% | 101% | 610% | 209% | 172% | 64.3% |
| ROA (Net income/ Total Assets) | - | 27.3% | 23.9% | 16.4% | 7.34% | 10.4% | - |
| Assets 1 | - | 13.18 | 257.2 | 299 | -367.1 | -103.5 | - |
| Book Value Per Share 2 | - | 2.030 | 0.2400 | 0.0800 | 0.1400 | 0.6300 | 1.030 |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | - | 13.3 | 10.5 | 10.7 | 3.86 | 4.2 | 1.8 |
| Capex / Sales | - | 1.8% | 1.17% | 1.65% | 0.79% | 0.75% | 0.28% |
| Announcement Date | 3/10/21 | 3/1/22 | 2/21/23 | 2/22/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
9
USD
Average target price
12.25
USD
Spread / Average Target
+36.11%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -36.76% | 894M | |
| +6.44% | 8.32B | |
| -24.21% | 4.81B | |
| -11.58% | 1.96B | |
| -14.05% | 936M | |
| -19.89% | 717M | |
| -7.16% | 646M | |
| -4.50% | 166M | |
| -60.66% | 152M | |
| -17.38% | 89.92M |
- Stock Market
- Equities
- ZIP Stock
- Financials ZipRecruiter, Inc.
