HEIDRICK & STRUGGLES INTERNATIONAL, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 30.26 USD | -0.07% |
|
-0.79% | +2.47% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 623 | 568.8 | 856.7 | 555.5 | 594.2 | 611.5 | - |
| Enterprise Value (EV) 1 | 623 | 232.3 | 856.7 | 555.5 | 594.2 | 611.5 | 611.5 |
| P/E ratio | 13.5 x | -15.1 x | 12.2 x | 7.25 x | 11.3 x | 11.2 x | 9.22 x |
| Yield | 1.85% | 2.04% | - | - | - | - | - |
| Capitalization / Revenue | 0.88 x | 0.92 x | 0.85 x | 0.52 x | 0.58 x | 0.58 x | 0.56 x |
| EV / Revenue | 0.88 x | 0.92 x | 0.85 x | 0.52 x | 0.58 x | 0.58 x | 0.56 x |
| EV / EBITDA | 6.99 x | 8.09 x | 6.06 x | 4.07 x | 4.73 x | 5.72 x | 5.03 x |
| EV / FCF | 8.27 x | 35.5 x | 3.23 x | 5.14 x | -14.8 x | 7.19 x | 6.89 x |
| FCF Yield | 12.1% | 2.82% | 31% | 19.5% | -6.77% | 13.9% | 14.5% |
| Price to Book | 2.06 x | 2.13 x | 2.55 x | 1.35 x | 1.29 x | 1.3 x | 1.15 x |
| Nbr of stocks (in thousands) | 19,170 | 19,360 | 19,592 | 19,861 | 20,122 | 20,207 | - |
| Reference price 2 | 32.50 | 29.38 | 43.73 | 27.97 | 29.53 | 30.26 | 30.26 |
| Announcement Date | 2/24/20 | 2/22/21 | 2/28/22 | 2/27/23 | 2/26/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 706.9 | 621.6 | 1,003 | 1,073 | 1,027 | 1,048 | 1,100 |
| EBITDA 1 | 89.1 | 70.27 | 141.3 | 136.7 | 125.6 | 106.9 | 121.6 |
| EBIT 1 | 67.64 | 49.81 | 113.4 | 111.8 | 75.36 | 76.5 | 94.16 |
| Operating Margin | 9.57% | 8.01% | 11.31% | 10.42% | 7.34% | 7.3% | 8.56% |
| Earnings before Tax (EBT) 1 | 69.29 | -31.4 | 106 | 115.2 | 88.67 | 89.8 | 107.4 |
| Net income 1 | 46.87 | -37.71 | 72.57 | 79.49 | 54.41 | 55.66 | 68.03 |
| Net margin | 6.63% | -6.07% | 7.24% | 7.4% | 5.3% | 5.31% | 6.19% |
| EPS 2 | 2.400 | -1.950 | 3.580 | 3.860 | 2.620 | 2.693 | 3.283 |
| Free Cash Flow 1 | 75.29 | 16.03 | 265.2 | 108.2 | -40.22 | 85.03 | 88.76 |
| FCF margin | 10.65% | 2.58% | 26.44% | 10.08% | -3.92% | 8.11% | 8.07% |
| FCF Conversion (EBITDA) | 84.5% | 22.81% | 187.64% | 79.14% | - | 79.56% | 72.97% |
| FCF Conversion (Net income) | 160.65% | - | 365.38% | 136.07% | - | 152.75% | 130.47% |
| Dividend per Share | 0.6000 | 0.6000 | - | - | - | - | - |
| Announcement Date | 2/24/20 | 2/22/21 | 2/28/22 | 2/27/23 | 2/26/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 263.8 | 285.5 | 283.9 | 298.7 | 255.2 | 235.7 | 239.3 | 271.2 | 263.2 | 253.2 | 251.9 | 264.9 | 268.7 | 262.4 | - |
| EBITDA 1 | 36.11 | 36.78 | 35.66 | 36.83 | 33.26 | 30.91 | 27.46 | 36.38 | 32.28 | 35.76 | 26.19 | 26.18 | 29.1 | 25.41 | - |
| EBIT 1 | 30.08 | 27.98 | 30.23 | 33.87 | 27.82 | 19.89 | 17.77 | 20.83 | 22.14 | 21.86 | 18.12 | 18.74 | 20.87 | 18.73 | - |
| Operating Margin | 11.4% | 9.8% | 10.65% | 11.34% | 10.9% | 8.44% | 7.43% | 7.68% | 8.41% | 8.64% | 7.19% | 7.07% | 7.77% | 7.14% | - |
| Earnings before Tax (EBT) 1 | 33.58 | 17.91 | 27.87 | 34.94 | 29.53 | 22.89 | 22.83 | 16.88 | 23.99 | 24.97 | 21.61 | 21.63 | 24 | 22.53 | - |
| Net income 1 | 24.5 | 12.48 | 18.47 | 24.15 | 20.83 | 16.04 | 15.59 | 8.982 | 14.99 | 14.86 | 13.4 | 13.43 | 14.87 | 13.97 | - |
| Net margin | 9.29% | 4.37% | 6.51% | 8.08% | 8.16% | 6.81% | 6.51% | 3.31% | 5.7% | 5.87% | 5.32% | 5.07% | 5.53% | 5.32% | - |
| EPS 2 | 1.210 | 0.6100 | 0.9000 | 1.190 | 1.020 | 0.7800 | 0.7600 | 0.4400 | 0.7300 | 0.7200 | 0.6467 | 0.6500 | 0.7200 | 0.6767 | 0.8200 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 10/25/21 | 2/28/22 | 4/25/22 | 7/25/22 | 10/24/22 | 2/27/23 | 4/24/23 | 7/31/23 | 10/25/23 | 2/26/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | 336 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 75.3 | 16 | 265 | 108 | -40.2 | 85 | 88.8 |
| ROE (net income / shareholders' equity) | 17.6% | 12.2% | 27.7% | 21.3% | 12.5% | 12.7% | 13.2% |
| ROA (Net income/ Total Assets) | 6.56% | 4.32% | 8.81% | 6.97% | 4.7% | 5.2% | 5.6% |
| Assets 1 | 714.9 | -873.6 | 823.4 | 1,141 | 1,159 | 1,070 | 1,215 |
| Book Value Per Share 2 | 15.80 | 13.80 | 17.20 | 20.70 | 23.00 | 23.40 | 26.40 |
| Cash Flow per Share 2 | 3.540 | 1.210 | 4.830 | 5.460 | 4.900 | 4.630 | 4.730 |
| Capex 1 | 3.35 | 7.32 | 6.24 | 11.1 | 13.4 | 10 | 10 |
| Capex / Sales | 0.47% | 1.18% | 0.62% | 1.04% | 1.31% | 0.95% | 0.91% |
| Announcement Date | 2/24/20 | 2/22/21 | 2/28/22 | 2/27/23 | 2/26/24 | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
30.26
USD
Average target price
35.67
USD
Spread / Average Target
+17.87%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +2.47% | 611M | |
| +2.80% | 3.18B | |
| -15.66% | 1.82B | |
| -8.05% | 1.75B |
- Stock Market
- Equities
- HSII Stock
- Financials Heidrick & Struggles International, Inc.
