investorscraft@gmail.com

Intrinsic ValueEmpresaria Group plc (EMR.L)

Previous Close£22.00
Intrinsic Value
Upside potential
Previous Close
£22.00

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

Empresaria Group plc operates in the staffing and employment services sector, providing a diversified portfolio of recruitment solutions across multiple geographies and industries. The company’s core revenue model is built on permanent and temporary placements, executive search, offshore recruitment, and recruitment process outsourcing (RPO). It serves professional, IT, healthcare, commercial, and engineering sectors, leveraging a client-centric approach to deliver tailored workforce solutions. Empresaria’s market position is characterized by its regional diversification, with operations spanning the UK, Continental Europe, Asia Pacific, and the Americas. This geographic spread mitigates concentration risk while allowing the company to capitalize on localized labor market dynamics. Despite operating in a highly competitive industry dominated by larger players, Empresaria differentiates itself through niche specialization and bespoke service offerings. Its ability to adapt to sector-specific demands, such as healthcare staffing shortages or IT talent gaps, enhances its relevance in fragmented markets. However, macroeconomic volatility and cyclical demand for staffing services pose ongoing challenges to sustained growth.

Revenue Profitability And Efficiency

Empresaria reported revenue of 246.2 million GBp for the period, reflecting its scale in the staffing industry. However, net income stood at -10.4 million GBp, indicating profitability challenges, likely due to operational inefficiencies or sector-wide margin pressures. Operating cash flow of 1.4 million GBp suggests modest liquidity generation, though capital expenditures of -0.8 million GBp point to restrained investment activity.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -0.21 GBp underscores weak earnings power, likely impacted by competitive pricing and rising wage pressures. With limited operating cash flow relative to debt levels, capital efficiency remains constrained, necessitating closer scrutiny of cost structures and revenue quality.

Balance Sheet And Financial Health

Empresaria’s balance sheet shows 17.2 million GBp in cash against 38.9 million GBp of total debt, indicating a leveraged position. The negative net income further strains financial flexibility, though the manageable debt load and modest cash reserves provide some liquidity buffer. Investors should monitor covenant compliance and refinancing risks.

Growth Trends And Dividend Policy

Despite profitability challenges, the company maintained a dividend of 1 GBp per share, signaling commitment to shareholder returns. Growth prospects hinge on sector recovery and operational restructuring, though cyclical headwinds in staffing demand may delay a sustained rebound. Geographic diversification offers a potential offset to regional downturns.

Valuation And Market Expectations

With a market cap of 14.5 million GBp and a beta of 0.45, Empresaria is perceived as a lower-volatility small-cap stock. The negative earnings and strained cash flow likely weigh on valuation multiples, reflecting muted market expectations absent a turnaround catalyst.

Strategic Advantages And Outlook

Empresaria’s niche expertise and geographic diversification provide strategic resilience, but profitability recovery is critical. The outlook remains cautious, contingent on margin improvement and debt management. Success in high-demand sectors like healthcare or IT could reposition the company for sustainable growth.

Sources

Company filings, London Stock Exchange disclosures

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