investorscraft@gmail.com

Intrinsic ValuePageGroup plc (PAGE.L)

Previous Close£205.40
Intrinsic Value
Upside potential
Previous Close
£205.40

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

PageGroup plc operates as a global recruitment consultancy, specializing in executive search, professional staffing, and flexible outsourcing solutions across multiple industries. The company leverages its diversified brand portfolio—including Michael Page, Page Personnel, and Page Executive—to serve clients requiring permanent, temporary, and contract staffing. With a presence in Europe, the Middle East, Africa, Asia Pacific, and the Americas, PageGroup capitalizes on regional labor market dynamics, positioning itself as a mid-to-high-tier recruitment leader. Its supplementary services, such as talent assessment and consulting, enhance its value proposition by addressing broader workforce needs. The firm’s decentralized structure allows agility in adapting to local hiring trends while maintaining global consistency in service quality. Competitive differentiation stems from its deep industry expertise, long-standing client relationships, and ability to navigate cyclical demand fluctuations in the staffing sector. Despite macroeconomic sensitivities, PageGroup’s multi-brand strategy mitigates concentration risks and reinforces its resilience in fragmented regional markets.

Revenue Profitability And Efficiency

PageGroup reported revenue of £1.74 billion for the period, though net income declined sharply to £28.4 million, reflecting margin pressures in a challenging labor market. Operating cash flow of £126.7 million underscores core operational efficiency, but elevated capital expenditures (£15.7 million) and debt (£136.8 million) suggest ongoing investments in geographic expansion and digital capabilities. The diluted EPS of 9.03p highlights earnings contraction amid subdued hiring demand.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by cyclical headwinds, with net income margins narrowing to 1.6%. However, robust operating cash flow generation (7.3% of revenue) indicates underlying cash conversion efficiency. Capital allocation prioritizes organic growth over debt reduction, as evidenced by negative free cash flow after accounting for capex.

Balance Sheet And Financial Health

PageGroup maintains a conservative balance sheet with £95.3 million in cash against £136.8 million of total debt, yielding a net debt position of £41.5 million. Liquidity appears adequate, but leverage metrics warrant monitoring if earnings volatility persists. The absence of significant goodwill suggests a low-risk asset base.

Growth Trends And Dividend Policy

Revenue growth has stagnated amid macroeconomic uncertainty, though the dividend payout of 17.11p per share signals management’s commitment to shareholder returns. Geographic diversification provides a partial offset to regional downturns, but near-term growth hinges on a rebound in hiring activity across key markets like Europe and Asia Pacific.

Valuation And Market Expectations

At a market cap of £827 million, PageGroup trades at a depressed earnings multiple, reflecting investor skepticism around near-term recovery. The beta of 1.09 indicates higher volatility versus the broader market, consistent with cyclical staffing industry exposure.

Strategic Advantages And Outlook

PageGroup’s multi-brand platform and global footprint position it to capitalize on long-term labor market trends, including skills shortages and flexible work arrangements. However, near-term performance will depend on macroeconomic stabilization and client confidence in discretionary hiring. Strategic investments in digital tools and high-growth regions could enhance competitiveness over time.

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