investorscraft@gmail.com

Intrinsic ValueHays plc (HAS.L)

Previous Close£47.44
Intrinsic Value
Upside potential
Previous Close
£47.44

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hays plc is a leading global recruitment firm specializing in permanent, temporary, and contractor placements across diverse industries, including accountancy, technology, engineering, and healthcare. The company operates in key markets such as Australia, Germany, and the UK, leveraging its deep sector expertise to match skilled professionals with public and private sector clients. Its broad service portfolio and international footprint position it as a trusted partner in the highly competitive staffing industry. Hays differentiates itself through specialized recruitment solutions tailored to niche sectors, ensuring high client retention and candidate satisfaction. The company’s extensive network and localized market knowledge enable it to navigate regional labor dynamics effectively. Despite macroeconomic headwinds, Hays maintains resilience through its diversified revenue streams and adaptive business model, reinforcing its standing as a top-tier player in global recruitment.

Revenue Profitability And Efficiency

Hays reported revenue of £6.95 billion (GBp) for the fiscal year, reflecting its scale in the staffing industry. However, the company posted a net loss of £4.9 million (GBp), with diluted EPS at -0.0031, indicating margin pressures. Operating cash flow stood at £95.8 million (GBp), suggesting reasonable liquidity generation despite profitability challenges. Capital expenditures were modest at £7.6 million (GBp), highlighting capital-light operations.

Earnings Power And Capital Efficiency

The negative net income and EPS underscore cyclical pressures in recruitment demand, likely tied to macroeconomic uncertainty. Still, the company’s ability to generate positive operating cash flow demonstrates underlying operational efficiency. Hays’ capital-light model allows it to maintain flexibility, though earnings volatility remains a concern in downturns.

Balance Sheet And Financial Health

Hays holds £121.8 million (GBp) in cash and equivalents against total debt of £244.3 million (GBp), indicating a manageable leverage position. The balance sheet remains relatively stable, supported by consistent cash flow generation. The company’s liquidity appears adequate to meet near-term obligations, though further debt monitoring is warranted given the net loss.

Growth Trends And Dividend Policy

Despite the net loss, Hays maintained a dividend per share of 0.9705 (GBp), signaling confidence in long-term cash flow stability. Growth prospects hinge on labor market recovery and expansion in high-demand sectors like technology and healthcare. The company’s international diversification provides a buffer against regional downturns, though cyclicality remains a key risk.

Valuation And Market Expectations

With a market cap of approximately £1.11 billion (GBp) and a beta of 1.08, Hays is viewed as moderately sensitive to market movements. Investors likely anticipate a rebound in profitability as economic conditions stabilize, though near-term valuation may reflect subdued earnings power.

Strategic Advantages And Outlook

Hays’ strengths lie in its sector specialization, global reach, and adaptable business model. While current earnings are pressured, its diversified client base and focus on high-growth industries position it for recovery. The outlook depends on labor market trends, but the company’s established brand and operational efficiency provide a foundation for long-term resilience.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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