Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 3.0x - 3.3x | 3.2x |
| Historical Pb Multiple | 2.9x - 5.9x | 4.5x |
| Fair Value | €2.91 - €3.21 | €3.06 |
| Upside | -4.4% - 5.7% | 0.7% |
| Benchmarks | - | Full Ticker |
| SThree plc | - | LSE:STEM |
| Hays plc | - | LSE:HAS |
| RTC Group plc | - | AIM:RTC |
| Gattaca plc | - | AIM:GATC |
| Robert Walters plc | - | LSE:RWA |
| PageGroup plc | - | DB:3MI |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| STEM | HAS | RTC | GATC | RWA | 3MI | |||
| LSE:STEM | LSE:HAS | AIM:RTC | AIM:GATC | LSE:RWA | DB:3MI | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 3.8% | NM- | 6.5% | -16.4% | NM- | -22.8% | ||
| 3Y CAGR | 5.6% | NM- | 620.9% | -0.1% | NM- | -37.8% | ||
| Latest Twelve Months | -11.3% | -116.9% | 1.5% | -86.3% | -144.8% | -63.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.0% | 1.2% | 0.8% | -0.3% | 2.0% | 4.3% | ||
| Prior Fiscal Year | 3.4% | 1.8% | 1.9% | 0.9% | 1.3% | 3.8% | ||
| Latest Fiscal Year | 3.3% | -0.1% | 1.9% | 0.2% | -0.7% | 1.6% | ||
| Latest Twelve Months | 3.3% | -0.2% | 1.9% | 0.1% | -0.7% | 1.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 25.3% | 10.2% | 10.8% | 0.7% | 11.9% | 22.7% | ||
| Prior Fiscal Year | 26.5% | 18.9% | 26.1% | 11.1% | 7.7% | 23.4% | ||
| Latest Twelve Months | 21.1% | -2.6% | 23.5% | 1.8% | -4.0% | 10.0% | ||
| Next Fiscal Year | 7.4% | 5.6% | 17.4% | 5.9% | 2.7% | 11.1% | ||
| Two Fiscal Years Forward | 9.9% | 11.8% | 18.4% | 9.1% | 11.5% | 28.4% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.2x | 0.2x | 0.1x | 0.1x | 0.2x | 0.4x | ||
| Price / LTM EPS | 6.1x | -75.2x | 6.7x | 47.6x | -24.7x | 26.6x | ||
| Price / Book | 1.2x | 2.2x | 1.6x | 0.9x | 1.1x | 2.9x | ||
| Price / Fwd Book | 1.2x | 2.0x | 1.7x | 0.8x | 1.2x | 3.7x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.9x | 1.2x | 2.2x | |||||
| Historical P/B Ratio | 2.9x | 4.5x | 5.9x | |||||
| Selected P/B Multiple | 3.0x | 3.2x | 3.3x | |||||
| (x) Book Value | 262 | 262 | 262 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | STEM | HAS | RTC | GATC | RWA | 3MI | |
| Value of Common Equity | 301 | 1,068 | 13 | 24 | 148 | 828 | |
| (/) Shares Outstanding | 127.8 | 1,591.8 | 13.6 | 31.5 | 65.8 | 313.9 | |
| Implied Stock Price | 2.36 | 0.67 | 0.93 | 0.78 | 2.25 | 2.64 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.87 | |
| Implied Stock Price (Trading Cur) | 2.36 | 0.67 | 0.93 | 0.78 | 2.25 | 3.04 | |
| Trading Currency | GBP | GBP | GBP | GBP | GBP | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 0.87 | |