investorscraft@gmail.com

Intrinsic ValueAdecco Group AG (0QNM.L)

Previous Close£22.62
Intrinsic Value
Upside potential
Previous Close
£22.62

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Adecco Group AG is a global leader in human resource services, operating across 59 countries with approximately 4,300 branches. The company specializes in flexible and permanent staffing, outsourcing, training, and workforce transformation solutions under brands like Adecco, Adia, LHH, and Modis. Its diversified service portfolio caters to businesses seeking scalable talent solutions, from temporary staffing to high-end technology consulting, positioning it as a comprehensive HR partner in a competitive and fragmented industry. Adecco’s market strength lies in its extensive geographic footprint and multi-brand strategy, which allows it to serve diverse client needs—from SMEs to multinational corporations. The company’s digital platforms, such as Hired, complement its traditional staffing services, reflecting adaptability to evolving labor market trends. Despite macroeconomic cyclicality, Adecco maintains resilience through its balanced exposure to permanent and temporary staffing, alongside higher-margin segments like upskilling and career transition services. Its scale and brand recognition provide a competitive edge in an industry where trust and reliability are critical.

Revenue Profitability And Efficiency

Adecco reported revenue of CHF 23.1 billion for the latest fiscal year, with net income of CHF 303 million, reflecting a margin of approximately 1.3%. Operating cash flow stood at CHF 707 million, supported by disciplined working capital management. Capital expenditures of CHF 144 million indicate moderate reinvestment needs, aligning with the asset-light nature of the staffing industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 1.8 underscores its earnings capacity despite industry margin pressures. Adecco’s capital efficiency is evident in its ability to generate steady cash flows, though its beta of 1.2 suggests higher volatility relative to the broader market, typical for cyclical staffing businesses.

Balance Sheet And Financial Health

Adecco’s balance sheet shows CHF 482 million in cash against total debt of CHF 3.5 billion, indicating a leveraged but manageable position. The company’s liquidity appears adequate, with operating cash flow covering interest obligations and supporting its dividend commitments.

Growth Trends And Dividend Policy

Revenue growth is likely tied to labor market recovery and demand for flexible workforce solutions. Adecco’s dividend of CHF 1 per share reflects a commitment to shareholder returns, though payout ratios remain conservative given earnings cyclicality. Long-term trends like digital transformation and upskilling demand could drive higher-margin service adoption.

Valuation And Market Expectations

With a market cap of CHF 3.8 billion, Adecco trades at a modest multiple relative to revenue, reflecting investor caution around staffing sector cyclicality. The beta of 1.2 implies expectations of heightened sensitivity to economic cycles.

Strategic Advantages And Outlook

Adecco’s scale, multi-brand strategy, and digital initiatives position it to capitalize on labor market shifts. However, macroeconomic headwinds and wage inflation could pressure margins. The company’s focus on upskilling and technology-driven solutions may mitigate risks, but execution remains key to sustaining competitive advantage.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount