Staffing 2016 Q2

Staffing 2016 Q2

Quarterly Industry Update As of June 30, 2016 Industry: Staffing Industry Summary Cogent Valuation identified Staffing publicly traded companies, IPOs, and recent M&A transactions within the Staffing industry, which provides a basis for market and transaction pricing that can be used by your firm in estimating market sentiment and its impact on your firm's value. Over the last year since June 30, 2015, the median 52-week share price return of the Staffing industry was -35.7%. Between June 30, 2014 and June 30, 2016, the median EV/EBITDA multiple decreased from 12.4 to 11.6. Furthermore, the median price-to-earnings multiple decreased from 22.6 to 20.6 over the same period. Comparable Public Company Key Statistics Median 52-Week Return -35.7% Median EV/Revenue Multiple 0.7x Median Price/Earnings Multiple 20.6x Median 3-Year CAGR Return 4.7% Median EV/EBITDA Multiple 11.6x Median EV/Gross CF Multiple 21.0x Comparable Public Company Market Price Returns As of June 30, 2016 YTD 3 Month 1 Year 2 Year 3 Year 5 Year 2011 2012 2013 2014 2015 AMN Healthcare Services Inc. 28.7% 18.9% 26.5% 80.3% 40.8% 36.9% -27.9% 160.7% 27.3% 33.3% 58.4% CDI Corp. -9.8% -2.9% -53.1% -34.9% -24.5% -14.4% -25.7% 24.0% 8.2% -4.4% -61.8% Command Center, Inc. -19.7% 5.3% -37.5% -16.2% 28.2% 0.0% -28.2% -3.6% 66.7% 66.6% -33.6% Computer Task Group Inc. -24.9% -2.7% -35.6% -45.1% -40.0% -17.7% 29.4% 29.5% 3.3% -49.4% -30.5% Cross Country Healthcare, Inc. -15.1% 19.7% 9.8% 46.1% 39.2% 12.9% -34.5% -13.5% 107.9% 25.1% 31.3% Envision Healthcare Holdings, Inc. -2.3% 24.4% -35.7% -15.9% N/A N/A N/A N/A N/A -2.3% -25.1% General Employment Enterprises Inc. -29.3% -2.4% -56.6% 52.7% 11.5% 12.7% -16.0% 13.8% -55.2% 465.4% -50.9% Kforce Inc. -33.2% -13.7% -26.1% -11.7% 5.0% 5.2% -23.8% 16.3% 42.7% 17.9% 4.8% Mastech Holdings, Inc. -9.0% -7.9% -25.6% -33.9% 2.6% 19.6% -11.6% 35.4% 246.3% -24.1% -31.2% On Assignment Inc. -17.8% 0.1% -5.9% 1.9% 11.4% 30.3% 37.2% 81.4% 72.2% -5.0% 35.4% Robert Half International Inc. -19.0% -18.1% -31.2% -10.6% 4.7% 7.1% -7.0% 11.8% 32.0% 39.0% -19.3% Staffing 360 Solutions, Inc. -56.1% -59.5% -80.8% -71.5% -52.8% N/A N/A N/A N/A -69.5% -43.8% Superior Uniform Group Inc. 12.4% 7.1% 15.4% 53.5% 52.4% 26.7% 11.5% -6.7% 35.2% 89.7% 15.6% Team Health Holdings, Inc. -7.3% -2.7% -37.7% -9.8% -0.3% 12.6% 42.0% 30.4% 58.3% 26.3% -23.7% TrueBlue, Inc. -26.6% -27.6% -36.7% -17.2% -3.5% 5.5% -22.8% 13.5% 63.7% -13.7% 15.8% Volt Information Sciences Inc. -27.4% -21.5% -39.1% -21.1% -6.4% -9.6% -28.3% 0.8% 60.0% 7.3% -24.1% Median of Industry Public Companies -18.4% -2.7% -35.7% -13.8% 4.7% 9.8% -19.4% 15.0% 50.5% 12.6% -23.9% (Multiple year periods are calculated as the average annual return.) Median Quarterly Revenue Growth of All Staffing Companies Median Gross Profit, EBITDA, Net Income and Gross Cash Flow Margins 3.0% 30.0% 2.5% 25.0% 20.0% 2.0% 15.0% 1.5% 10.0% 1.0% 5.0% 0.5% 0.0% 0.0% Gross Profit EBITDA Net Income Gross Cash Flow Median Public Company Multiples of the Staffing Industry Date: 6/30/2014 9/30/2014 12/31/2014 3/31/2015 6/30/2015 9/30/2015 12/31/2015 3/31/2016 6/30/2016 EV/Revenues Multiple 0.7x 0.8x 0.8x 0.7x 0.6x 0.7x 0.9x 1.0x 0.7x EV/EBITDA Multiple 12.4x 10.7x 12.2x 12.8x 12.2x 12.5x 10.7x 11.3x 11.6x Price/Earnings Multiple 22.6x 19.7x 19.5x 24.1x 18.5x 20.1x 18.7x 17.9x 20.6x EV/Gross Cash Flows Multiple 18.1x 18.0x 16.7x 20.3x 18.5x 19.2x 17.9x 16.4x 21.0x This industry research is provided at no charge to Cogent Valuation's clients. Research or detailed information not covered in this report can be obtained for a fee. Contact Vanita Spaulding at 818-905-8330 for additional information or questions in connection with this research report. Copyright © 2016 Cogent Valuation. All Rights Reserved. The disclosures and limitations of this research on page two are an integral part of this report. COGENTVALUATION.COM Page 1 of 5 Quarterly Industry Update As of June 30, 2016 Industry: Staffing Industry Initial Public Offerings (dollars in millions, except share prices) Offer Date Company Name Offer Price Shares Offered Amount Raised Total Assets Debt LTM Revenues LTM EBITDA LTM Net Income LTM Cash Flows 2/5/2016 Team Lease Services Limited $12.56 5.0 $62.6 $69.9 $1.1 $346.6 $3.9 $3.6 $4.1 8/10/2015 Palma Co., Ltd. $10.84 0.4 $4.3 N/A N/A N/A N/A N/A N/A 12/14/2014 TechnoPro Holdings, Inc. $16.49 23.7 $390.7 $272.2 $251.4 $1,418.6 $43.1 $74.1 $64.1 10/15/2014 Recruit Holdings Co.,Ltd. $29.21 63.6 $1,857.4 $8,357.3 $550.9 $11,574.2 $1,754.7 $635.5 $1,754.7 12/18/2013 Will Group, Inc. $27.83 0.7 $20.6 $48.1 $1.9 $235.4 $0.0 $3.1 $0.0 8/13/2013 Envision Healthcare Holdings, Inc. $23.00 42.0 $966.0 $4,040.2 $2,706.8 $3,480.3 $432.0 $33.3 $515.2 1/24/2013 Oilfield Workforce Group Limited $0.52 14.1 $7.4 N/A N/A N/A N/A N/A N/A 11/14/2012 CAREERLINK Co.,Ltd. $5.23 1.4 $7.2 N/A N/A N/A N/A N/A N/A 4/25/2012 Work Service Spólka Akcyjna $1.89 5.1 $9.7 $78.3 $18.5 $180.1 $9.9 $6.3 $10.6 3/16/2011 Cornerstone OnDemand, Inc. $13.00 10.5 $136.5 $42.9 $11.6 $43.7 ($11.4) ($48.4) ($10.0) 12/7/2010 CTPartners Executive Search Inc. $13.00 2.3 $30.0 $46.8 $5.3 $109.3 $10.7 $9.2 $11.8 12/15/2009 Team Health Holdings, Inc. $12.00 13.3 $159.6 $800.4 $617.4 $1,406.2 $148.1 $49.8 $153.1 2/17/2009 Edserv Softsystems Limited $1.21 4.0 $4.8 $2.3 $0.2 $1.0 $0.8 $0.6 $0.8 7/17/2007 DHI Group, Inc. $13.00 16.7 $217.1 $303.2 $191.0 $98.1 $36.2 $14.3 $38.4 6/17/2007 InVision AG $42.77 0.9 $40.1 $8.1 $1.1 $16.1 $3.5 $3.0 $3.5 Median of All IPOs nm nm $40.1 $74.1 $15.0 $207.7 $10.3 $7.8 $11.2 nm: not meaningful Recent Merger and Acquisition Transactions for a Majority Stake (dollars in millions) Transaction Date Target Acquirer Transaction Size % Bought LTM Revenues LTM EBITDA EV/Revenues EV/EBITDA Target Country 6/3/2016 Hancock Staffing Command Center, Inc. $1.4 100% N/A N/A N/A N/A United States 6/2/2016 ECI Healthcare Partners, Inc. Schumacher Clinical Partners $140.0 100% N/A N/A N/A N/A United States 5/31/2016 Pro-J-Pharma AlliancePharma Inc. $0.5 100% $1.3 $0.0 0.4x 19.2x Canada 5/30/2016 USG People NV Recruit Holdings Co.,Ltd. $1,826.7 100% $2,719.9 $100.5 0.7x 17.8x Netherlands 5/18/2016 ISGN Solutions, Inc. Firstsource Group USA Inc $12.6 100% N/A N/A N/A N/A United States 4/29/2016 Strictly Education Limited Education Services Solutions $16.4 100% N/A N/A N/A N/A United Kingdom 4/1/2016 Labor Smart, Inc. The Staffing Group, Ltd. $2.8 100% N/A N/A N/A N/A United States 3/16/2016 National Home Health Care Blue Wolf Capital Partners $103.0 100% N/A N/A N/A N/A United States 2/1/2016 (Dietary Staffing Company) N/A $0.6 100% $2.5 $0.0 0.2x N/A United States 1/29/2016 Proffice AB (Publ) Randstad Nordic AB $197.3 100% $468.2 $15.6 0.4x 12.5x Sweden 1/29/2016 Techno Like US CO. Neotex Co., Ltd. $1.2 95% $4.9 N/A 0.3x N/A Japan 1/18/2016 (Government/IT Staffing Co.) N/A $5.0 100% $11.1 $0.8 0.5x 6.2x United States 1/12/2016 (Contract IT Staffing Service) Not Disclosed $5.0 100% $11.1 $0.8 0.5x 6.2x United States 1/4/2016 B.

View Full Text

Details

  • File Type
    pdf
  • Upload Time
    -
  • Content Languages
    English
  • Upload User
    Anonymous/Not logged-in
  • File Pages
    5 Page
  • File Size
    -

Download

Channel Download Status
Express Download Enable

Copyright

We respect the copyrights and intellectual property rights of all users. All uploaded documents are either original works of the uploader or authorized works of the rightful owners.

  • Not to be reproduced or distributed without explicit permission.
  • Not used for commercial purposes outside of approved use cases.
  • Not used to infringe on the rights of the original creators.
  • If you believe any content infringes your copyright, please contact us immediately.

Support

For help with questions, suggestions, or problems, please contact us