Valuation SThree plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:22 2026-07-24 EDT			5-day change	1st Jan Change
239.00 ^GBX	-1.44%		+13.27%	+25.13%

07-14	UK recruiters cut costs as war and AI deter hiring	RE
06-16	FTSE 100 rises on financials, industrials strength; oil slips	RE

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	700.3	538	537.7	476	211.2	290.7	-	-
Change	-	-23.17%	-0.06%	-11.46%	-55.64%	37.69%	-	-
Enterprise Value (EV) ¹	642.7	506.3	483.5	446.2	190.7	285.8	275.9	269.8
Change	-	-21.23%	-4.51%	-7.72%	-57.26%	49.88%	-3.46%	-2.23%
P/E	16.9x	10.2x	9.73x	9.65x	12.2x	42.6x	17.3x	11.8x
PBR	4.39x	2.69x	2.39x	1.91x	0.91x	1.39x	1.38x	1.33x
PEG	-	0.3x	2.43x	-0.9x	-0.2x	-0.7x	0x	0.3x
Capitalization / Revenue	0.53x	0.33x	0.32x	0.32x	0.16x	0.23x	0.23x	0.22x
EV / Revenue	0.48x	0.31x	0.29x	0.3x	0.15x	0.23x	0.21x	0.2x
EV / EBITDA	8.19x	5.25x	5.24x	5.48x	4.35x	10.1x	6.46x	4.98x
EV / EBIT	10.6x	6.53x	6.33x	6.74x	7.3x	26.4x	11x	7.39x
EV / FCF	18.3x	12.1x	7.13x	16.8x	3.6x	16.4x	17.7x	13.2x
FCF Yield	5.47%	8.28%	14%	5.94%	27.8%	6.1%	5.64%	7.6%
Dividend per Share ²	0.11	0.16	0.166	0.143	0.143	0.143	0.143	0.1072
Rate of return	2.12%	3.95%	4.11%	3.99%	8.6%	5.98%	5.98%	4.49%
EPS ²	0.307	0.399	0.415	0.371	0.136	0.056	0.1384	0.2034
Distribution rate	35.8%	40.1%	40%	38.5%	105%	255%	103%	52.7%
Net sales ¹	1,331	1,639	1,663	1,493	1,302	1,249	1,288	1,352
EBITDA ¹	78.53	96.45	92.27	81.45	43.8	28.41	42.72	54.12
EBIT ¹	60.81	77.55	76.36	66.19	26.14	10.85	25.11	36.52
Net income ¹	41.98	54.2	56.05	49.69	17.67	7.091	17.01	24.68
Net Debt ¹	-57.5	-31.68	-54.18	-29.89	-20.46	-4.932	-14.81	-20.98
Reference price ²	5.200	4.055	4.040	3.580	1.662	2.390	2.390	2.390
Nbr of stocks (in thousands)	134,664	132,672	133,087	132,972	127,047	121,645	-	-
Announcement Date	1/31/22	1/30/23	1/30/24	1/28/25	1/27/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
STHREE PLC	42.64x	0.23x	10.06x	5.98%	388M
AUTOMATIC DATA PROCESSING, INC.	22.55x	4.59x	15.66x	2.64%	99.97B
RANDSTAD N.V.	18.84x	0.33x	8.28x	4.51%	7.29B
ADECCO GROUP AG	11.64x	0.27x	7.25x	4.42%	4.67B
ROBERT HALF INC.	27.75x	0.6x	12.45x	6.72%	3.55B
PERSOL HOLDINGS CO.,LTD.	12.69x	0.3x	4.89x	5%	3.54B
FIRST ADVANTAGE CORPORATION	83.8x	3.03x	10.68x	-.--%	3.37B
MANPOWERGROUP INC.	17x	0.16x	6.99x	2.66%	2.39B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	12.7x	-	-	4.06%	1.41B
FESCO GROUP CO., LTD.	7.39x	-	-	6.75%	1.06B
Average	25.70x	1.19x	9.53x	4.27%	12.76B
Weighted average by Cap.	23.15x	3.81x	14.20x	2.98%