Johnson Service Group PLC
LSE:JSG
Intrinsic Value
Johnson Service Group Plc engages in the provision of textile rental and related services to both consumers and businesses. [ Read More ]
The intrinsic value of one
JSG
stock under the Base Case scenario is
175.97
GBX.
Compared to the current market price of 131 GBX,
Johnson Service Group PLC
is
Undervalued by 26%.
Johnson Service Group PLC's market capitalization is 542.9m GBX.
JSG stock price is 131 GBX.
JSG stock price (131 GBX) is 26% less than its Intrinsic Value (175.97 GBX).
JSG has upside potential of 27% compared to the average analyst price target.
Open Wall St Estimates
JSG's ROE (Return on Equity) for the past 12 months is positive and is equal to 10%.
JSG's ROIC (Return on Invested Capital) for the past 12 months is positive and is equal to 9%.
JSG has positive Free Cash Flow for the last twelve months.
JSG's Revenue is forecast to grow at a rate of 7% per year over the next 3 years.
JSG's Revenue has grown by an exceptional 21% over the past 12 months.
JSG has positive Gross Profit for the last twelve months.
JSG's short-term liabilties (113m GBP) exceed its short-term assets (99m GBP).
JSG has positive Operating Income for the last twelve months.
JSG has positive Net Income for the last twelve months.
JSG's ROIC (Return on Invested Capital) has significantly increased in the last 3 years from -6% to 9%.
JSG has a very low three-year average ROE (Return on Equity): 3%. The company is not efficient at transforming stockholders' equity into net income.
JSG has a very low three-year average ROIC (Return on Invested Capital): 3%. The company is not efficient at using invested capital to generate operating income.
JSG's ROE (Return on Equity) has significantly increased in the last 3 years from -12% to 10%.
JSG's Revenue has been growing by an exceptional 27% per year for the last 3 years.
JSG's long-term assets (509m GBP) exceed its long-term liabilties (230m GBP).
JSG's Altman Z-Score is very high and is equal to 3.29.
JSG generates enough operating income (45m GBP) to cover interest payments on its debt (6m GBP).
JSG's D/E (Debt to Equity) is very low and is equal to 0.36.
JSG has positive Net Debt. This means that the company has more debt (101m GBP) than cash and short-term investments (10m GBP).
Valuation Backtest
Johnson Service Group PLC
Run backtest to discover the historical profit from buying and selling
JSG
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Johnson Service Group PLC
Balance Sheet Decomposition
Johnson Service Group PLC
| Current Assets | 98.7m |
| Cash & Short-Term Investments | 9.6m |
| Receivables | 83.3m |
| Other Current Assets | 5.8m |
| Non-Current Assets | 410.3m |
| PP&E | 246.4m |
| Intangibles | 163.5m |
| Other Non-Current Assets | 400k |
| Current Liabilities | 112.6m |
| Accounts Payable | 92.8m |
| Other Current Liabilities | 19.8m |
| Non-Current Liabilities | 117.3m |
| Long-Term Debt | 100.7m |
| Other Non-Current Liabilities | 16.6m |
Earnings Waterfall
Johnson Service Group PLC
|
Revenue
|
465.3m
GBP
|
|
Cost of Revenue
|
-285.9m
GBP
|
|
Gross Profit
|
179.4m
GBP
|
|
Operating Expenses
|
-134.2m
GBP
|
|
Operating Income
|
45.2m
GBP
|
|
Other Expenses
|
-17.9m
GBP
|
|
Net Income
|
27.3m
GBP
|
Free Cash Flow Analysis
Johnson Service Group PLC
What is Free Cash Flow?
JSG Profitability Score
Profitability Due Diligence
Johnson Service Group PLC's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
Score
Johnson Service Group PLC's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
JSG Solvency Score
Solvency Due Diligence
Johnson Service Group PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Johnson Service Group PLC's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
JSG Price Targets Summary
Johnson Service Group PLC
According to Wall Street analysts, the average 1-year price target for
JSG
is 165.88 GBX
with a low forecast of 141.4 GBX and a high forecast of 189 GBX.
Shareholder Return
JSG Price
Johnson Service Group PLC
| Average Annual Return | -5.5% |
| Standard Deviation of Annual Returns | 32.5% |
| Max Drawdown | -65% |
| Market Capitalization | 542.9m GBX |
| Shares Outstanding | 414 415 008 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Johnson Service Group PLC
Country
Industry
Market Cap
Dividend Yield
Description
Johnson Service Group Plc engages in the provision of textile rental and related services to both consumers and businesses. The company is headquartered in Preston Brook, Cheshire and currently employs 4,980 full-time employees. The Company’s segments include Workwear, Hotel, Restaurant and Catering (HORECA) and All Other Segments. The Workwear is a supplier of workwear and protective wear in the United Kingdom, offering services through its Johnsons Workwear brand. The Company’s HORECA business provides premium linen services to the hotel, restaurant and catering markets through the Johnsons Hotel Linen, Johnsons Hotel, Restaurant & Catering Linen and Johnsons Restaurant & Catering Linen brands.
Contact
IPO
Employees
Officers
The intrinsic value of one
JSG
stock under the Base Case scenario is
175.97
GBX.
Compared to the current market price of 131 GBX,
Johnson Service Group PLC
is
Undervalued by 26%.
You don't have any saved screeners yet
