Valuation Staffline Group PLC

Stocks

Market Closed - London S.E. Other stock markets 11:35:15 2026-08-11 EDT			5-day change	1st Jan Change
46.00 ^GBX	+2.22%		+4.55%	+2.45%

07-28	Staffline Group PLC, H1 2026 Earnings Call, Jul 28, 2026
07-28	EARNINGS AND TRADING: Restore names new CEO as half-year profit climbs	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	104.4	64.19	33.19	31.31	51.81	51.27	-	-
Change	-	-38.5%	-48.3%	-5.66%	65.48%	-1.05%	-	-
Enterprise Value (EV) ¹	102.1	64.09	33.39	26.41	54.31	61.77	52.08	47.67
Change	-	-37.21%	-47.91%	-20.9%	105.65%	13.74%	-15.68%	-8.46%
P/E	63.4x	17x	-3.25x	-3.97x	11.8x	7.54x	7.08x	6.97x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	0x	0.3x	-0x	0.1x	1.08x	4.53x
Capitalization / Revenue	0.11x	0.07x	0.04x	0.03x	0.05x	0.04x	0.04x	0.04x
EV / Revenue	0.11x	0.07x	0.04x	0.03x	0.05x	0.05x	0.04x	0.03x
EV / EBITDA	6.04x	3.64x	2.2x	2x	3.33x	3.38x	2.74x	2.38x
EV / EBIT	9.91x	5.34x	3.24x	2.61x	4.18x	3.94x	3.19x	2.78x
EV / FCF	-4.08x	13.1x	2.76x	1.28x	11.6x	-14.5x	6.7x	9.7x
FCF Yield	-24.5%	7.65%	36.2%	78%	8.65%	-6.9%	14.9%	10.3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.01	0.023	-0.07	-0.059	0.038	0.061	0.065	0.066
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	942.7	940.5	938.2	992.9	1,107	1,238	1,301	1,368
EBITDA ¹	16.9	17.6	15.2	13.2	16.3	18.3	19.04	20.01
EBIT ¹	10.3	12	10.3	10.1	13	15.67	16.31	17.17
Net income ¹	1.2	3.8	-11	-8.3	4.8	7.1	7.3	7.6
Net Debt ¹	-2.3	-0.1	0.2	-4.9	2.5	10.5	0.8155	-3.592
Reference price ²	0.6340	0.3920	0.2275	0.2340	0.4490	0.4600	0.4600	0.4600
Nbr of stocks (in thousands)	164,628	163,753	145,875	133,794	115,385	111,448	-	-
Announcement Date	3/22/22	3/21/23	3/19/24	4/8/25	3/24/26	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
STAFFLINE GROUP PLC	7.38x	0.05x	3.31x	-.--%	67.81M
PAYCHEX, INC.	21.28x	6.74x	14.19x	4.01%	43.1B
TRINET GROUP, INC.	21.22x	0.71x	8.05x	1.69%	3.09B
MEITEC GROUP HOLDINGS INC.	18.09x	1.45x	9.64x	5.51%	1.61B
SMARTGROUP CORPORATION LTD	20.27x	5.08x	12.04x	3.69%	1.24B
SMS CO., LTD.	28.99x	2.49x	16.53x	1.32%	1.19B
OPEN UP GROUP INC.	13.7x	0.92x	8.02x	4.21%	1.08B
UT GROUP CO.,LTD.	18.92x	0.63x	8.91x	5.07%	789M
BARRETT BUSINESS SERVICES, INC.	26.47x	-	-	0.99%	783M
Average	19.59x	2.26x	10.09x	2.94%	5.88B
Weighted average by Cap.	21.20x	5.86x	13.47x	3.82%