investorscraft@gmail.com

Intrinsic ValueRobert Walters plc (RWA.L)

Previous Close£125.00
Intrinsic Value
Upside potential
Previous Close
£125.00

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

Robert Walters plc operates as a global professional recruitment consultancy, specializing in permanent, contract, and interim staffing solutions across diverse sectors such as accounting, finance, IT, legal, and engineering. The company differentiates itself through a dual focus on high-value specialist recruitment and broader staffing outsourcing services, catering to both corporate clients and job seekers. Its revenue model is primarily fee-based, driven by placement success and managed service contracts, with geographic diversification mitigating regional economic volatility. Positioned in the competitive staffing industry, Robert Walters leverages its established brand, deep sector expertise, and international footprint to maintain relevance amid digital disruption and shifting labor market dynamics. The firm’s emphasis on white-collar professional roles provides a defensible niche, though cyclical demand and wage inflation pressures remain persistent challenges.

Revenue Profitability And Efficiency

In FY 2024, Robert Walters reported revenue of £892.1m (GBp) but recorded a net loss of £6.0m, reflecting margin compression in a challenging macroeconomic environment. Operating cash flow of £19.8m suggests core operations remain cash-generative, though capital expenditures of £2.1m indicate restrained reinvestment. The diluted EPS of -9.12p underscores profitability headwinds, likely tied to subdued hiring activity in key markets.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight diminished earnings power amid sector-wide cyclical pressures. However, the positive operating cash flow-to-revenue ratio (~2.2%) implies retained operational liquidity. Debt levels at £88.0m against £68.1m cash suggest manageable leverage, though interest coverage may tighten if profitability does not recover.

Balance Sheet And Financial Health

The balance sheet shows moderate leverage with £88.0m total debt against £68.1m cash, yielding a net debt position of £19.9m. Liquidity appears adequate, supported by positive operating cash flow. The absence of severe covenant risks is likely, but the loss-making year warrants monitoring of working capital efficiency and client credit quality.

Growth Trends And Dividend Policy

Top-line resilience (revenue down only marginally YoY) suggests pricing power, but profitability erosion signals cost inflation impacts. The maintained dividend of 23.5p per share implies confidence in cyclical recovery, though payout sustainability depends on earnings rebound. Geographic and sector diversification may support growth once hiring sentiment improves.

Valuation And Market Expectations

At a £139.9m market cap, the stock trades at ~0.16x revenue, reflecting skepticism around near-term earnings recovery. The sub-1 beta (0.619) indicates lower volatility versus broader markets, possibly due to the firm’s niche positioning and dividend yield support.

Strategic Advantages And Outlook

Robert Walters’ global footprint and specialization in professional segments provide competitive moats, but macroeconomic uncertainty and wage inflation pose near-term risks. Strategic focus on high-margin sectors and cost discipline could position the firm for cyclical upturns, though investor patience for profitability restoration is key.

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