Hays PLC
DUS:HAY

Watchlist Manager
Hays PLC Logo
Hays PLC
DUS:HAY
Watchlist
Price: 0.805 EUR -0.62% Market Closed
Market Cap: 2B EUR

Relative Value

The Relative Value of one HAY stock under the Base Case scenario is 1.606 EUR. Compared to the current market price of 0.805 EUR, Hays PLC is Undervalued by 50%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

HAY Relative Value
Base Case
1.606 EUR
Undervaluation 50%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
86
Median 3Y
0.2
Median 5Y
0.2
Industry
1.3
Forward
0.2
vs History
vs Industry
40
Median 3Y
10.9
Median 5Y
11.3
Industry
19.5
Forward
34.7
vs History
36
vs Industry
34
Median 3Y
10.1
Median 5Y
9.8
Industry
12.7
vs History
17
vs Industry
11
Median 3Y
17.9
Median 5Y
17.2
Industry
18.4
vs History
53
vs Industry
35
Median 3Y
2.4
Median 5Y
2.4
Industry
2.4
vs History
96
vs Industry
84
Median 3Y
0.2
Median 5Y
0.2
Industry
1.4
Forward
0.2
vs History
vs Industry
72
Median 3Y
0
Median 5Y
0
Industry
3.3
vs History
17
vs Industry
18
Median 3Y
6.9
Median 5Y
7
Industry
10.4
Forward
9.9
vs History
17
vs Industry
4
Median 3Y
9.5
Median 5Y
10
Industry
13.4
Forward
22.1
vs History
36
vs Industry
30
Median 3Y
9.9
Median 5Y
9.8
Industry
12.1
vs History
26
vs Industry
23
Median 3Y
11.9
Median 5Y
11.4
Industry
14.7
vs History
85
vs Industry
35
Median 3Y
2
Median 5Y
2.1
Industry
1.7

Multiples Across Competitors

HAY Competitors Multiples
Hays PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Hays PLC
DUS:HAY
1.1B EUR 0.2 -78.7 14.7 66.4
JP
Recruit Holdings Co Ltd
TSE:6098
11.7T JPY 3.3 28.8 18.5 22.6
NL
Randstad NV
AEX:RAND
6.6B EUR 0.3 62.1 9.4 20
US
Robert Half Inc
SWB:RHJ
6.2B EUR 1.2 34.5 22.3 27.3
CH
Adecco Group AG
SIX:ADEN
4B CHF 0.2 14 7.8 11.1
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.9 40.1 40.9
JP
Persol Holdings Co Ltd
TSE:2181
635.2B JPY 0.4 17.7 6.5 10.2
US
Robert Half International Inc
NYSE:RHI
4.3B USD 0.8 20.8 12.8 15.6
US
Korn Ferry
NYSE:KFY
3.7B USD 1.4 15.3 7.9 9.8
US
TriNet Group Inc
NYSE:TNET
3.7B USD 0.7 22.1 13.6 17.7
JP
TechnoPro Holdings Inc
TSE:6028
441.3B JPY 1.9 25.3 14.2 15.9
P/E Multiple
Earnings Growth PEG
UK
Hays PLC
DUS:HAY
Average P/E: 29.1
Negative Multiple: -78.7
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
28.8
N/A N/A
NL
R
Randstad NV
AEX:RAND
62.1
87%
0.7
US
R
Robert Half Inc
SWB:RHJ
34.5
18%
1.9
CH
A
Adecco Group AG
SIX:ADEN
14
24%
0.6
CN
5
51job Inc
F:IWQ
49.9
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
17.7
18%
1
US
Robert Half International Inc
NYSE:RHI
20.8
18%
1.2
US
Korn Ferry
NYSE:KFY
15.3
24%
0.6
US
TriNet Group Inc
NYSE:TNET
22.1
18%
1.2
JP
TechnoPro Holdings Inc
TSE:6028
25.3
17%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Hays PLC
DUS:HAY
Average EV/EBITDA: 15.3
14.7
14%
1
JP
Recruit Holdings Co Ltd
TSE:6098
18.5
12%
1.5
NL
R
Randstad NV
AEX:RAND
9.4
8%
1.2
US
R
Robert Half Inc
SWB:RHJ
22.3
28%
0.8
CH
A
Adecco Group AG
SIX:ADEN
7.8
11%
0.7
CN
5
51job Inc
F:IWQ
40.1
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
6.5
8%
0.8
US
Robert Half International Inc
NYSE:RHI
12.8
28%
0.5
US
Korn Ferry
NYSE:KFY
7.9
13%
0.6
US
TriNet Group Inc
NYSE:TNET
13.6
4%
3.4
JP
TechnoPro Holdings Inc
TSE:6028
14.2
12%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Hays PLC
DUS:HAY
Average EV/EBIT: 23.4
66.4
22%
3
JP
Recruit Holdings Co Ltd
TSE:6098
22.6
N/A N/A
NL
R
Randstad NV
AEX:RAND
20
20%
1
US
R
Robert Half Inc
SWB:RHJ
27.3
31%
0.9
CH
A
Adecco Group AG
SIX:ADEN
11.1
15%
0.7
CN
5
51job Inc
F:IWQ
40.9
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
10.2
N/A N/A
US
Robert Half International Inc
NYSE:RHI
15.6
31%
0.5
US
Korn Ferry
NYSE:KFY
9.8
16%
0.6
US
TriNet Group Inc
NYSE:TNET
17.7
1%
17.7
JP
TechnoPro Holdings Inc
TSE:6028
15.9
N/A N/A