investorscraft@gmail.com

Intrinsic ValueImpellam Group plc (IPEL.L)

Previous Close£875.00
Intrinsic Value
Upside potential
Previous Close
£875.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Impellam Group plc operates as a diversified staffing and workforce solutions provider, serving clients across the UK, North America, Europe, and Australasia. The company’s business model is structured around four key segments: Global Managed Services, STEM, Regional Specialist Staffing, and Healthcare. Each segment targets distinct labor market needs, leveraging specialized brands such as Comensura, Lorien, Blue Arrow, and Medacs Healthcare to deliver tailored recruitment and workforce management solutions. This multi-brand strategy allows Impellam to address both broad and niche staffing demands, from temporary warehouse workers to highly skilled STEM professionals and healthcare practitioners. The company’s integrated approach combines outsourced recruitment, managed services, and permanent placement, positioning it as a flexible partner for businesses navigating dynamic labor markets. Its geographic and sectoral diversification mitigates reliance on any single market, while its focus on high-demand areas like healthcare and STEM enhances long-term resilience. Impellam competes in a fragmented industry but differentiates itself through scale, technology-enabled solutions, and deep sector expertise, particularly in regulated fields such as healthcare and engineering.

Revenue Profitability And Efficiency

In FY 2022, Impellam reported revenue of £1.96 billion, reflecting its broad service offerings and geographic reach. Net income stood at £8.4 million, with diluted EPS of 0.19 GBp, indicating modest profitability amid competitive industry margins. Operating cash flow of £67.9 million underscores efficient working capital management, though capital expenditures of £11.3 million suggest ongoing investments in technology or infrastructure to support service delivery.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by the low-margin nature of staffing services, though its diversified segments provide stability. Operating cash flow coverage of debt and dividends appears healthy, with £112.9 million in cash reserves against £87.7 million in total debt. Capital efficiency is further evidenced by its ability to fund operations and growth without excessive leverage.

Balance Sheet And Financial Health

Impellam maintains a solid balance sheet, with cash and equivalents of £112.9 million outweighing total debt of £87.7 million, suggesting a conservative capital structure. The net cash position provides flexibility for strategic investments or acquisitions, while the manageable debt level reduces financial risk in cyclical labor markets.

Growth Trends And Dividend Policy

Growth trends are tied to labor market dynamics, with demand for STEM and healthcare staffing likely to remain robust. The company paid a dividend of 1.12 GBp per share in FY 2022, signaling a commitment to shareholder returns despite modest earnings. Future growth may hinge on expanding high-margin managed services and geographic penetration.

Valuation And Market Expectations

With a market cap of approximately £389 million and a beta of 0.41, Impellam is viewed as a relatively stable player in the staffing sector. The valuation reflects expectations of steady, albeit unspectacular, growth, aligned with industry norms for diversified staffing providers.

Strategic Advantages And Outlook

Impellam’s strategic advantages lie in its diversified service portfolio, strong niche positioning in STEM and healthcare, and scalable operating model. The outlook is cautiously positive, supported by structural labor shortages in key sectors, though macroeconomic volatility and wage inflation could pressure margins. Technology adoption and cross-selling opportunities may drive efficiency gains longer term.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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