investorscraft@gmail.com

Intrinsic ValueStaffline Group plc (STAF.L)

Previous Close£51.00
Intrinsic Value
Upside potential
Previous Close
£51.00

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

Staffline Group plc operates in the staffing and employment services sector, providing recruitment, outsourced HR solutions, and skills training across the UK, Ireland, Portugal, and Poland. The company serves diverse industries, including agriculture, logistics, manufacturing, and e-retail, through its three core segments: Recruitment GB, Recruitment Ireland, and PeoplePlus. Its offerings range from temporary and permanent staffing to specialized workforce management and government-backed employability programs. Staffline differentiates itself through sector-specific expertise, particularly in high-demand areas like engineering and logistics, while leveraging brands such as Staffline Express and Brightwork. The company’s dual focus on commercial and public-sector clients provides revenue diversification, though it faces competitive pressures from larger staffing firms and economic cyclicality. Despite challenges, Staffline maintains a regional stronghold in the UK and Ireland, supported by its integrated service model combining recruitment with training and probationary support.

Revenue Profitability And Efficiency

Staffline reported revenue of £992.9 million for the period, reflecting its scale in the staffing industry, though net income stood at a loss of £8.3 million. The negative diluted EPS of -5.98p underscores profitability challenges, likely tied to operational costs or sector-wide margin pressures. Operating cash flow of £16.6 million suggests some ability to fund operations, but capital expenditures of £4.4 million indicate ongoing investments, possibly in technology or training infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by its net loss, though its revenue base demonstrates resilient demand for staffing services. Capital efficiency metrics are not explicitly provided, but the modest operating cash flow relative to revenue implies room for improvement in converting sales to cash. The lack of dividend payments aligns with reinvestment needs or financial stabilization efforts.

Balance Sheet And Financial Health

Staffline’s balance sheet shows £14.6 million in cash against £9.7 million in total debt, suggesting manageable leverage. However, the net loss and thin cash cushion may limit flexibility. The absence of dividends reinforces a conservative liquidity stance, though the low debt level provides some resilience against economic downturns.

Growth Trends And Dividend Policy

Growth trends are unclear without prior-year comparisons, but the staffing sector’s cyclical nature may weigh on near-term performance. Staffline’s dividend suspension reflects a focus on preserving capital, likely prioritizing debt management or operational restructuring over shareholder returns until profitability improves.

Valuation And Market Expectations

With a market cap of £49.7 million, the stock trades at a low multiple relative to revenue, signaling investor skepticism about earnings recovery. A beta of 0.96 suggests market-aligned volatility, though the negative EPS may deter value-oriented investors until turnaround progress is evident.

Strategic Advantages And Outlook

Staffline’s niche expertise in logistics and engineering staffing, coupled with government contracts, offers stability, but macroeconomic headwinds and labor market shifts pose risks. Success hinges on margin improvement and potential M&A to consolidate its regional position. The outlook remains cautious, pending clearer profitability trends and sector recovery.

Sources

Company filings, London Stock Exchange data

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