investorscraft@gmail.com

Intrinsic ValueRandstad N.V. (RDN.SW)

Previous CloseCHF64.44
Intrinsic Value
Upside potential
Previous Close
CHF64.44

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

Randstad N.V. is a global leader in the staffing and employment services industry, providing comprehensive HR solutions across diverse sectors. The company operates through temporary staffing, permanent placement, and specialized workforce management services, catering to industries such as manufacturing, logistics, IT, healthcare, and professional services. Its revenue model is driven by fee-based staffing services, managed workforce programs, and recruitment outsourcing, leveraging its extensive geographic footprint in North America and Europe. Randstad differentiates itself through integrated talent acquisition platforms, including online recruitment tools and career development services, reinforcing its position as a trusted partner for both employers and job seekers. The company’s broad service portfolio and multinational presence enable it to adapt to regional labor market dynamics while maintaining competitive margins in a fragmented industry.

Revenue Profitability And Efficiency

Randstad reported revenue of EUR 24.1 billion in its latest fiscal year, with net income of EUR 123 million, reflecting a net margin of approximately 0.5%. Operating cash flow stood at EUR 649 million, supported by efficient working capital management. Capital expenditures were modest at EUR 84 million, indicating a capital-light model. The diluted EPS of EUR 0.65 underscores the challenges of margin compression in the staffing industry, though the company maintains steady cash generation.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by cyclical demand for staffing services, though its diversified client base mitigates sector-specific risks. Randstad’s capital efficiency is evident in its ability to scale operations without significant fixed investments, relying instead on variable cost structures. The balance between temporary and permanent placement fees provides revenue stability, while managed services contribute to higher-margin recurring income streams.

Balance Sheet And Financial Health

Randstad’s balance sheet shows EUR 357 million in cash and equivalents against total debt of EUR 2.2 billion, reflecting moderate leverage. The company’s liquidity position is adequate, with operating cash flow covering interest obligations comfortably. Its asset-light model minimizes long-term liabilities, though working capital fluctuations can impact short-term liquidity, particularly in volatile labor markets.

Growth Trends And Dividend Policy

Revenue growth is closely tied to global employment trends, with recent performance reflecting post-pandemic labor market normalization. Randstad has consistently paid dividends, with a recent payout of EUR 2.75 per share, signaling commitment to shareholder returns. Strategic acquisitions and digital talent platforms may drive future growth, though macroeconomic headwinds could temper near-term expansion.

Valuation And Market Expectations

With a market cap of EUR 6.3 billion and a beta of 0.93, Randstad trades at a discount to high-growth peers, reflecting its cyclical exposure. Investors likely price in modest earnings growth, balancing its stable cash flows against sector-wide margin pressures. The dividend yield and buyback potential may appeal to income-focused shareholders.

Strategic Advantages And Outlook

Randstad’s scale, geographic diversity, and technology-driven recruitment platforms position it well for long-term resilience. The shift toward hybrid work models and skills-based hiring could benefit its specialized staffing segments. However, wage inflation and regulatory changes in labor markets remain key risks. The company’s focus on digital transformation and high-value outsourcing services may strengthen its competitive edge.

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