XSWXADEN
Market cap4.11bUSD
Dec 20, Last price
21.92CHF
1D
1.67%
1Q
-22.16%
Jan 2017
-67.11%
Name
Adecco Group AG
Chart & Performance
Profile
Adecco Group AG, together with its subsidiaries, provides human resource services to businesses and organizations in Europe, North America, Asia Pacific, South America, and North Africa. It offers flexible placement, permanent placement, outsourcing, training, upskilling and reskilling, career transition and workforce transformation, technology consulting and talent, tech academy, digital staffing services, and talent advisory and solutions under the Adecco, Adia, General Assembly, Badenoch + Clark, LHH, pontoon, Spring, and Modis. The company also operates Hired, a talent recruitment platform. As of December 31, 2021, it operated approximately 4,300 branches in 59 countries and territories. The company was formerly known as Adecco S.A. Adecco Group AG was founded in 1957 and is based in Zurich, Switzerland.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 23,957,000 1.34% | 23,640,000 12.85% | 20,949,000 7.10% | |||||||
Cost of revenue | 23,247,000 | 23,149,000 | 20,195,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 710,000 | 491,000 | 754,000 | |||||||
NOPBT Margin | 2.96% | 2.08% | 3.60% | |||||||
Operating Taxes | 180,000 | 106,000 | 165,000 | |||||||
Tax Rate | 25.35% | 21.59% | 21.88% | |||||||
NOPAT | 530,000 | 385,000 | 589,000 | |||||||
Net income | 325,000 -4.97% | 342,000 -41.64% | 586,000 -704.12% | |||||||
Dividends | (422,000) | (409,000) | (365,000) | |||||||
Dividend yield | 6.09% | 8.04% | 4.81% | |||||||
Proceeds from repurchase of equity | (5,000) | 136,000 | ||||||||
BB yield | 0.10% | -1.79% | ||||||||
Debt | ||||||||||
Debt current | 723,000 | 314,000 | 500,000 | |||||||
Long-term debt | 3,473,000 | 3,849,000 | 3,361,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 687,000 | 779,000 | 359,000 | |||||||
Net debt | 3,443,000 | 3,196,000 | 635,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 563,000 | 543,000 | 722,000 | |||||||
CAPEX | (216,000) | (215,000) | (132,000) | |||||||
Cash from investing activities | (209,000) | (1,446,000) | (206,000) | |||||||
Cash from financing activities | (620,000) | (1,383,000) | 980,000 | |||||||
FCF | (1,560,000) | 64,000 | 449,000 | |||||||
Balance | ||||||||||
Cash | 556,000 | 782,000 | 3,051,000 | |||||||
Long term investments | 197,000 | 185,000 | 175,000 | |||||||
Excess cash | 2,178,550 | |||||||||
Stockholders' equity | 3,415,000 | 3,435,000 | 3,382,000 | |||||||
Invested Capital | 7,959,000 | 6,232,000 | 3,595,450 | |||||||
ROIC | 7.47% | 7.84% | 16.90% | |||||||
ROCE | 8.92% | 7.88% | 13.06% | |||||||
EV | ||||||||||
Common stock shares outstanding | 168,015 | 167,066 | 162,727 | |||||||
Price | 41.27 35.49% | 30.46 -34.64% | 46.60 -21.23% | |||||||
Market cap | 6,933,968 36.26% | 5,088,827 -32.89% | 7,583,083 -20.88% | |||||||
EV | 10,714,968 | 8,449,827 | 8,465,083 | |||||||
EBITDA | 967,000 | 761,000 | 940,000 | |||||||
EV/EBITDA | 11.08 | 11.10 | 9.01 | |||||||
Interest | 77,000 | 49,000 | 32,000 | |||||||
Interest/NOPBT | 10.85% | 9.98% | 4.24% |