Valuation Hays plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 15:50:32 10/07/2026 BST			5-day change	1st Jan Change
42.56 ^GBX	+18.68%		+24.04%	-24.48%

06-23	WINNERS & LOSERS: Telecom Plus cuts dividend, warns on profit	AN
06-19	Hays plc Announces Change of Registered Office	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,659	1,842	1,624	1,498	1,136	573.4	-	-
Change	-	-30.73%	-11.82%	-7.79%	-24.16%	-49.52%	-	-
Enterprise Value (EV) ¹	2,248	1,546	1,488	1,441	1,099	697.4	688	676.1
Change	-	-31.25%	-3.69%	-3.2%	-23.74%	-36.53%	-1.34%	-1.74%
P/E	43.6x	12.3x	12x	-305x	-146x	145x	22.4x	12.6x
PBR	3.05x	2.34x	2.45x	2.69x	2.43x	1.21x	1.15x	1.08x
PEG	-	0x	-1.85x	3x	-2.5x	-1x	0x	0.2x
Capitalization / Revenue	0.47x	0.28x	0.21x	0.22x	0.17x	0.1x	0.1x	0.09x
EV / Revenue	0.4x	0.23x	0.2x	0.21x	0.17x	0.12x	0.12x	0.11x
EV / EBITDA	13.8x	5.64x	5.64x	8.41x	10.2x	6.68x	5.71x	4.53x
EV / EBIT	23.6x	7.36x	7.56x	13.7x	24.1x	15.8x	12x	7.99x
EV / FCF	-176x	10.5x	10.9x	19.9x	12.6x	21.5x	24.7x	30.3x
FCF Yield	-0.57%	9.53%	9.18%	5.02%	7.94%	4.65%	4.04%	3.3%
Dividend per Share ²	0.1015	0.1019	0.0524	0.0524	0.03	0.00444	0.00784	0.0136
Rate of return	6.4%	9.13%	5.13%	5.54%	4.2%	1.24%	2.19%	3.78%
EPS ²	0.0364	0.0911	0.0852	-0.0031	-0.0049	0.00248	0.016	0.0285
Distribution rate	279%	112%	61.5%	-1,690%	-612%	179%	48.9%	47.6%
Net sales ¹	5,648	6,589	7,583	6,949	6,607	5,999	5,933	6,188
EBITDA ¹	163.1	274.2	263.9	171.4	108.2	104.3	120.6	149.3
EBIT ¹	95.1	210.1	197	105.1	45.6	44.25	57.54	84.57
Net income ¹	61.5	154.2	138.3	-4.9	-7.8	2.985	22.28	40.83
Net Debt ¹	-410.6	-296.2	-135.6	-56.8	-37	124	114.6	102.7
Reference price ²	1.5860	1.1160	1.0220	0.9450	0.7135	0.3586	0.3586	0.3586
Nbr of stocks (in thousands)	1,676,433	1,650,315	1,589,139	1,584,783	1,591,901	1,599,015	-	-
Announcement Date	26/08/21	25/08/22	24/08/23	22/08/24	21/08/25	-	-	-

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.($)
HAYS PLC	144.6x	0.12x	6.68x	1.24%	768M
KORN FERRY	12.59x	0.97x	5.63x	3.06%	3.66B
PAGEGROUP PLC	27.53x	0.32x	5.71x	7.35%	511M
Average	61.57x	0.47x	6.01x	3.88%	1.65B
Weighted average by Cap.	34.68x	0.77x	5.80x	3.22%