investorscraft@gmail.com

Intrinsic ValueAdecco Group AG (ADEN.SW)

Previous CloseCHF22.62
Intrinsic Value
Upside potential
Previous Close
CHF22.62

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 a network of approximately 4,300 branches. The company specializes in flexible and permanent staffing, outsourcing, and workforce transformation solutions under brands like Adecco, LHH, and Modis. Its diversified service portfolio includes training, career transition, and digital staffing, catering to businesses seeking scalable talent solutions. Adecco holds a strong position in the competitive staffing industry, leveraging its extensive geographic reach and multi-brand strategy to serve a broad client base. The company’s focus on upskilling and technology-driven recruitment platforms, such as Hired, enhances its ability to address evolving labor market demands. Despite macroeconomic cyclicality, Adecco maintains resilience through its diversified service offerings and operational scale.

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 efficient working capital management. Capital expenditures of CHF -144 million indicate disciplined investment in technology and infrastructure, aligning with its digital transformation goals.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 1.8 demonstrates modest but stable earnings power. Adecco’s capital efficiency is underscored by its ability to generate consistent operating cash flow, which funds dividends and strategic initiatives. However, its beta of 1.2 suggests higher volatility relative to the market, reflecting sensitivity to economic cycles.

Balance Sheet And Financial Health

Adecco maintains a solid balance sheet with CHF 482 million in cash and equivalents, though total debt of CHF 3.5 billion indicates moderate leverage. The company’s liquidity position appears manageable, with operating cash flow covering interest obligations and supporting its dividend policy. Its financial health remains stable, albeit with exposure to labor market fluctuations.

Growth Trends And Dividend Policy

Growth trends are influenced by global labor demand, with Adecco benefiting from workforce digitalization and outsourcing trends. The company pays a dividend of CHF 1 per share, reflecting a commitment to shareholder returns. However, revenue growth is contingent on macroeconomic conditions, particularly in key markets like Europe and North America.

Valuation And Market Expectations

With a market capitalization of CHF 3.8 billion, Adecco trades at a moderate valuation, reflecting its cyclical industry exposure. Investors likely price in expectations of steady cash flows and dividend stability, balanced against macroeconomic risks. The stock’s beta suggests heightened sensitivity to broader market movements.

Strategic Advantages And Outlook

Adecco’s strategic advantages include its global footprint, diversified service portfolio, and investments in digital recruitment platforms. The outlook remains cautiously optimistic, with growth opportunities in upskilling and tech-driven staffing solutions. However, macroeconomic headwinds and competitive pressures could temper near-term performance.

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