Asgn Inc

ASGN

Services-Help Supply Services

Mkt Cap

$4.32B

PE

20.78

Debt

$1.048B

Cash

$158.4M

EV

$5.209B

FCF

$410.7M

Market Cap

$4.32B

P/E Ratio

20.78

Debt

$1.048B

Cash

$158.4M

EV

$5.209B

FCF

$410.7M

Charts data: {"Earnings":[{"time":"2014-12-30","value":77184000},{"time":"2015-12-30","value":97650000},{"time":"2016-12-30","value":97201000},{"time":"2017-12-30","value":157675000},{"time":"2018-12-30","value":157706000},{"time":"2019-12-30","value":174700000},{"time":"2020-12-30","value":200300000},{"time":"2021-12-30","value":409900000},{"time":"2022-12-30","value":268100000},{"time":"2023-12-30","value":219300000}],"Sales":[{"time":"2014-12-30","value":1859922000},{"time":"2015-12-30","value":2065008000},{"time":"2016-12-30","value":2440413000},{"time":"2017-12-30","value":2625924000},{"time":"2018-12-30","value":3399781000},{"time":"2019-12-30","value":3923900000},{"time":"2020-12-30","value":3950600000},{"time":"2021-12-30","value":4009500000},{"time":"2022-12-30","value":4581100000},{"time":"2023-12-30","value":4450600000}],"Net Margins":[{"time":"2014-12-30","value":0.04149851445383194},{"time":"2015-12-30","value":0.04728795239534181},{"time":"2016-12-30","value":0.03982973373769112},{"time":"2017-12-30","value":0.060045530639881425},{"time":"2018-12-30","value":0.04638710552238512},{"time":"2019-12-30","value":0.04452203165218278},{"time":"2020-12-30","value":0.05070115931757201},{"time":"2021-12-30","value":0.10223219852849483},{"time":"2022-12-30","value":0.058523062146646},{"time":"2023-12-30","value":0.0492742551566081}],"Assets":[{"time":"2014-12-30","value":1274174000},{"time":"2015-12-30","value":1767307000},{"time":"2016-12-30","value":1752667000},{"time":"2017-12-30","value":1810129000},{"time":"2018-12-30","value":2687851000},{"time":"2019-12-30","value":2941400000},{"time":"2020-12-30","value":3278000000},{"time":"2021-12-30","value":3502800000},{"time":"2022-12-30","value":3585700000},{"time":"2023-12-30","value":3544600000}],"Stockholders Equity":[{"time":"2014-12-30","value":634408000},{"time":"2015-12-30","value":784794000},{"time":"2016-12-30","value":868939000},{"time":"2017-12-30","value":991391000},{"time":"2018-12-30","value":1182062000},{"time":"2019-12-30","value":1376200000},{"time":"2020-12-30","value":1587100000},{"time":"2021-12-30","value":1865400000},{"time":"2022-12-30","value":1901300000},{"time":"2023-12-30","value":1892100000}],"ROE":[{"time":"2014-12-30","value":0.12166303073101221},{"time":"2015-12-30","value":0.12442755678560234},{"time":"2016-12-30","value":0.11186170720844617},{"time":"2017-12-30","value":0.1590442116178178},{"time":"2018-12-30","value":0.13341601371163272},{"time":"2019-12-30","value":0.12694375817468392},{"time":"2020-12-30","value":0.1262050280385609},{"time":"2021-12-30","value":0.21973839391015332},{"time":"2022-12-30","value":0.1410087834639457},{"time":"2023-12-30","value":0.11590296495956873}],"ROA":[{"time":"2014-12-30","value":0.11479593838832058},{"time":"2015-12-30","value":0.08606767245305993},{"time":"2016-12-30","value":0.10824988431915475},{"time":"2017-12-30","value":0.12415468731786519},{"time":"2018-12-30","value":0.09678661503186002},{"time":"2019-12-30","value":0.10491602638199497},{"time":"2020-12-30","value":0.09469188529591215},{"time":"2021-12-30","value":0.10017700125613795},{"time":"2022-12-30","value":0.11420364224558664},{"time":"2023-12-30","value":0.1027196298595046}]}

ASGN Incorporated provides information technology services and professional solutions in the technology, digital, and creative fields for commercial and government sectors in the United States, Canada, and Europe. It operates through two segments, Commercial and Federal Government. The Commercial Segment provides consulting, creative digital marketing, and permanent placement services primarily to enterprise clients. This segment also offers workforce mobilization, modern enterprise, and digital innovation IT consulting services; and cloud, data and analytics, and digital transformation solutions. The Federal Government Segment provides mission-critical solutions to the department of defense, intelligence agencies, and civilian agencies. This segment offers cloud, cybersecurity, artificial intelligence, machine learning, application and IT modernization, and science and engineering solutions. The company was formerly known as On Assignment, Inc. and changed its name to ASGN Incorporated in April 2018. ASGN Incorporated was founded in 1985 and is based in Glen Allen, Virginia.

Sector

10-Q
9/30/23
10-Q
6/30/23
10-Q
3/31/23
10-K
12/31/22
10-Q
9/30/22
10-Q
6/30/22
10-Q
3/31/22
10-K
12/31/21
10-Q
9/30/21
10-Q
6/30/21
10-Q
3/31/21
10-K
12/31/20
10-Q
9/30/20
10-Q
6/30/20
10-Q
3/31/20
10-K
12/31/19
10-Q
9/30/19
10-Q
6/30/19
10-Q
3/31/19
10-K
12/31/18
10-Q
9/30/18
10-Q
6/30/18
10-Q
3/31/18
10-K
12/31/17

DCF

Discounted Cash Flow Valuation of Asgn Inc

Calculate

Growth Years

Growth

Start

End

Discount

Start

End

Multiple

g\r	+10%	+11%	+12%	+13%	+14%
0%	10	9	8	8	7
+1%	11	10	9	8	8
+2%	13	11	10	9	8
+3%	14	13	11	10	9
+4%	17	14	12	11	10

Years	0	1	2	3	4	5	6	7	8	9	10	TV
FCF	$410.7M	$458.2M	$507.9M	$559.2M	$611.7M	$664.6M	$717.2M	$768.8M	$818.5M	$865.4M	$908.6M	$9.086B
DCF		$398.4M	$384M	$367.7M	$349.7M	$330.4M	$310.1M	$289M	$267.6M	$246M	$224.6M	$2.246B
Value	$5.414B

Chart P/E ratio

In the chart Earnings are multiplied by this value.

Earnings Growth 16%

Earnings Stability 73%

Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

The Net Margin is too low to guarantee profitability in case of higher costs or higher interest rates. Furthermore lower margins cause higher earnings’ volatility.

Over time the ROA has been increasing indicating a higher marginal ROA with respect to the calculated one, giving a good sign for continued growth.

Years	12-2015	12-2016	12-2017	12-2018	12-2019	12-2020	12-2021	12-2022	12-2023	TTM
Net Margin	4.7%	4%	6%	4.6%	4.5%	5.1%	10%	5.9%	4.9%	4.8%
ROA	8.6%	11%	12%	9.7%	10%	9.5%	10%	11%	10%	10%
ROE	12%	11%	16%	13%	13%	13%	22%	14%	12%	11%

What is the average Net Margin?

The average Net Margin over the past 5 years is +5.86%.

What is the trend of Net Margin?

The trend of Net Margin over the past 5 years is +0.31%.

What is the average Return on Assets (ROA)?

The average ROA over the past 5 years is +10.22%.

What is the trend of Return on Assets (ROA)?

The trend of ROA over the past 5 years is +0.18%.

What is the average Return on Equity (ROE)?

The average ROE over the past 5 years is +14.39%.

What is the trend of Return on Equity (ROE)?

The trend of ROE over the past 5 years is +0.14%.

Safety & Stabiliy

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

Under the assumption that FCF does not diminish and debt does not increase, the current years to repay the debt are acceptable.

The Graham’s stability indicate a relevant drawdown, consider checking when it has occured and why.

Years	12-2015	12-2016	12-2017	12-2018	12-2019	12-2020	12-2021	12-2022	12-2023	TTM
Debt FCF	8.14	3.79	3.34	4.34	3.71	2.65	6.55	3.97	2.52	2.55
Debt Equity	0.96	0.74	0.58	0.95	0.76	0.66	0.56	0.56	0.55	0.56
MIN
Graham Stability	-	-	100%	100%	100%	100%	100%	100%	75%	75%

What is the Debt/FCF?

The Debt/FCF trailing twelve month is 2.55.

What is the trend of Debt/FCF?

The trend of Debt/FCF over the past 5 years is -0.13.

What is the Graham’s Stability?

Graham’s Stability measure stands at 0.75.

Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Earnings growth has not been increasing in the past years.

Years	12-2016	12-2018	12-2020	12-2022	Trend
Revenue	9%	5.5%	4.1%	-2.8%	-1.8%
Net Income	12%	6.8%	3.1%	-18%	-3%
Stockholders Equity	12%	9.9%	6%	-0.48%	-2%
FCF	14%	10%	2.1%	54%	-0.65%

What is the 5 year Revenue CAGR?

The Revenue CAGR over the past 5 years is +5.53%.

What is the trend of Revenue growth?

The trend of Revenue growth rate over the past 5 years is -1.8%.

What is the 5 year Earnings CAGR?

The Earnings CAGR over the past 5 years is +6.82%.

What is the trend of Earnings growth?

The trend of Earnings growth rate over the past 5 years is -3.03%.

What is the 5 year Equity CAGR?

The Equity CAGR over the past 5 years is +9.87%.

What is the trend of Equity growth?

The trend of Equity growth rate over the past 5 years is -2%.

What is the 5 year FCF CAGR?

The FCF CAGR over the past 5 years is +10.01%.

What is the trend of FCF growth?

The trend of FCF growth rate over the past 5 years is -0.65%.