Subscribe

Johnson Service Group PLC (JSVGF)

USD1.95 +0.00 (+0.00%)
GB OTC Industrials Specialty Business Services
Address Johnson House WA7 3GH
Preston Brook, GB
CEO Peter John Egan
Website jsg.com
IPO 2020-10-15
ISIN GB0004762810

Explore sections of this company profile

Also trades on London Stock Exchange · JSG.L (GBp) Other OTC · JSVGF (USD)
Description

Johnson Service Group PLC, along with its various operating companies, delivers textile leasing and associated services throughout the United Kingdom. The company's operations are segmented into two primary divisions: Workwear, and Hotel, Restaurants and Catering (HORECA). The Workwear division furnishes specialized apparel and safety wear for professionals, in addition to providing workplace hygiene and laundry services, predominantly under the Johnsons Workwear brand. The HORECA segment serves the hospitality and food service industries, offering a wide array of linen products, including table coverings, napkins, and chef uniforms, through established brands such as Afonwen, Bourne, PLS, Fresh Linen, Stalbridge, South West Laundry, and London Linen. Furthermore, the group is involved in property management activities. Johnson Service Group PLC was founded in 1953 and maintains its headquarters in Preston Brook, UK.

News Sentiment (7d)
32 Negative

Based on only 1 article — low confidence

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
USD1.95 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
36
Beta
0.25
Float Shares
381.05M
Free Float %
65.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% +14.71% +65.25% +65.25% +65.25% +65.25% +65.25% +65.25% +65.25% +65.25%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Analyst Consensus (2 ratings, all time) Buy
Price Targets & DCF
Current price
1.95
DCF (Unlevered) 16.60 +751.1%
DCF (Levered) 14.72 +654.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
4.65
Safe zone
Piotroski F-Score
8 / 9
Strong
MOAT Score
5 / 10
Developing
Operational MOAT
✗ Below peers
  • Revenue growth Specialty Business Services: +7.6%
    +4.3% Q4'25: -27.4% (vs Q4'23)
  • EPS growth Specialty Business Services: +24.4%
    +7.2% Q4'25: +39.0% (vs Q4'23)
  • FCF margin FCF growth · Specialty Business Services: +27.6%
    +6.6% Q4'25: +19.1% (vs Q4'23)
  • EBIT margin Specialty Business Services: +9.0%
    +12.3% Q4'25: +17.7% (vs Q4'23)
  • ROIC Specialty Business Services: +7.8%
    +11.0% Q4'25: +21.4% (vs Q4'23)
  • Share dilution Specialty Business Services: +0.4%
    -2.9% Q4'25: -6.6% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Specialty Business Services: -0.21×
    1.01× Q4'25: 0.72× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.20) × ERP
WACC = 78% × Ke + 22% × Kd (4.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 16.60 Current price: 1.95
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
6 Rev. Ana.
1 EPS Ana.
Dec 2027
6 Rev. Ana.
1 EPS Ana.
Dec 2028
2 Rev. Ana.
1 EPS Ana.
Dec 2029
5 Rev. Ana.
1 EPS Ana.
Dec 2030
3 Rev. Ana.
1 EPS Ana.
Revenue
256.70M
est: 256.02M (+0.3%)
290.90M
est: 295.60M (-1.6%)
321.10M
est: 318.99M (+0.7%)
350.60M
est: 359.83M (-2.6%)
229.80M
est: 227.10M (+1.2%)
271.40M
est: 264.79M (+2.5%)
385.70M
est: 379.53M (+1.6%)
465.30M
est: 467.90M (-0.6%)
513.40M
est: 512.87M (+0.1%)
535.31M
est: 535.51M (0.0%)
545.43M
543.56M – 548.43M
+1.9% YoY
563.84M
559.31M – 567.69M
+3.4% YoY
582.43M
579.07M – 586.03M
+3.3% YoY
618.57M
614.99M – 622.38M
+6.2% YoY
646.50M
642.76M – 650.49M
+4.5% YoY
EBITDA
81.10M
est: 92.66M (-12.5%)
91.70M
est: 106.98M (-14.3%)
100.50M
est: 115.45M (-12.9%)
118.70M
est: 130.23M (-8.9%)
48.90M
est: 82.19M (-40.5%)
74.50M
est: 95.83M (-22.3%)
104.00M
est: 137.36M (-24.3%)
129.60M
est: 169.34M (-23.5%)
151.80M
est: 185.62M (-18.2%)
167.77M
est: 193.81M (-13.4%)
197.40M
196.72M – 198.49M
+1.9% YoY
204.06M
202.42M – 205.46M
+3.4% YoY
210.79M
209.58M – 212.09M
+3.3% YoY
223.87M
222.58M – 225.25M
+6.2% YoY
233.98M
232.63M – 235.42M
+4.5% YoY
EBIT
29.50M
est: 55.08M (-46.4%)
34.50M
est: 63.59M (-45.7%)
36.30M
est: 68.63M (-47.1%)
42.40M
est: 77.41M (-45.2%)
-28.30M
est: 48.86M (-157.9%)
8.30M
est: 56.96M (-85.4%)
33.10M
est: 81.65M (-59.5%)
43.30M
est: 100.66M (-57.0%)
54.30M
est: 110.33M (-50.8%)
65.79M
est: 115.20M (-42.9%)
117.34M
116.94M – 117.98M
+1.9% YoY
121.30M
120.32M – 122.13M
+3.4% YoY
125.30M
124.57M – 126.07M
+3.3% YoY
133.07M
132.30M – 133.89M
+6.2% YoY
139.08M
138.28M – 139.94M
+4.5% YoY
Net Income
20.60M
est: 30.33M (-32.1%)
25.70M
est: 35.33M (-27.3%)
26.80M
est: 37.24M (-28.0%)
30.90M
est: 43.21M (-28.5%)
-27.10M
est: -16.45M (-64.8%)
6.60M
est: 5.46M (+21.0%)
29.00M
est: 28.64M (+1.2%)
27.30M
est: 31.70M (-13.9%)
35.60M
est: 39.86M (-10.7%)
37.09M
est: 48.49M (-23.5%)
56.85M
56.43M – 57.31M
+17.2% YoY
64.53M
64.05M – 65.05M
+13.5% YoY
69.27M
68.75M – 69.83M
+7.4% YoY
78.26M
77.67M – 78.89M
+13.0% YoY
83.73M
83.10M – 84.40M
+7.0% YoY
SGA
73.80M
est: 44.67M (+65.2%)
85.90M
est: 51.57M (+66.6%)
93.10M
est: 55.65M (+67.3%)
100.20M
est: 62.78M (+59.6%)
85.40M
est: 39.62M (+115.5%)
85.60M
est: 46.20M (+85.3%)
107.10M
est: 66.22M (+61.7%)
128.90M
est: 81.63M (+57.9%)
est: 89.48M (-100.0%)
1.20M
est: 93.43M (-98.7%)
95.16M
94.83M – 95.68M
+1.9% YoY
98.37M
97.58M – 99.04M
+3.4% YoY
101.62M
101.03M – 102.24M
+3.3% YoY
107.92M
107.30M – 108.59M
+6.2% YoY
112.79M
112.14M – 113.49M
+4.5% YoY
EPS
0.06
est: 0.08 (-21.6%)
0.07
est: 0.09 (-20.2%)
0.07
est: 0.09 (-20.9%)
0.08
est: 0.11 (-21.7%)
-0.07
est: -0.04 (-60.7%)
0.02
est: 0.01 (+10.8%)
0.07
est: 0.07 (-8.6%)
0.06
est: 0.08 (-18.9%)
0.09
est: 0.10 (-14.0%)
0.09
est: 0.12 (-22.7%)
0.14
0.14 – 0.14
+17.2% YoY
0.16
0.16 – 0.16
+13.5% YoY
0.17
0.17 – 0.17
+7.4% YoY
0.19
0.19 – 0.20
+13.0% YoY
0.21
0.21 – 0.21
+7.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-21 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5
2026-05-20 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5
2026-05-19 A- 4/5 1/5 4/5 5/5 2/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
221.75M
OE per share TTM
0.54
Owner's Yield
28.86%
Maintenance CapEx ratio
356.41%
Maint CapEx / Avg PPE
48.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
11.6K
Shares Outstanding
580.90M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Christopher Clarkson Gen. Counsel & Company Sec. male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits