ZYBERNO
Stock Report
Updated Aug 30, 2026

KELLY SERVICES, INC. (KELYA)

NASDAQ

$17.28

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
36.0/100
WEAK BUSINESS
KELLY SERVICES, INC. (KELYA) scores 36/100 — weak fundamentals with mixed indicators requiring careful analysis before acting.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
MARGIN OF SAFETY
Is this stock cheap or expensive relative to what the business has historically generated for owners?
+65.8%
Undervalued
Growth gap unavailable — insufficient data for reverse DCF calculation.
🎯 Expected Annual Return
47.7%
Margin of Safety convergence — your return if the market re-prices to intrinsic value (5-yr annualised)
10.4%
Yield + growth — what the business alone earns you, even if the market never re-rates
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (-27.1%)
Debt-to-Equity (Solvency Risk):EXCELLENT (0.12x)
Operating Margin (Operational Efficiency):CRITICAL (-2.3%)
Return on Capital (Capital Efficiency):CRITICAL (-4.3%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

KELLY SERVICES, INC. (KELYA) stock report — Zyberno Score 36/100 (WEAK BUSINESS), Margin of Safety +65.8%, 48% expected annual return. Full financial analysis on Zyberno.

According to Zyberno's DCF model, KELLY SERVICES, INC. (KELYA) trades at $17.28 against an estimated intrinsic value per share of $50.56 — a +65.8% Margin of Safety based on Owner Earnings of $66.20M TTM, projected at 16.5% growth for 10 years with a 2.5% terminal growth rate. Zyberno's model translates this into a 5-year expected return of 47.7% annually.

Over the trailing twelve months, KELYA generated $66.20M in Owner Earnings. Capital was deployed as follows: $11.00M paid as dividends, $7.10M invested in capital expenditures. Reinvestment rate: 46.7%. Owner Earnings have grown at 16.5% annually over the trailing five years using log-linear regression.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:17.28
Market Cap:$599.62M

Valuation Multiples (3)

P/B Ratio:0.61x
P/S Ratio:0.15x
Peg Ratio:-999.00x

Enterprise Metrics (2)

Enterprise Value:$1.32B
Pfcf Ratio:8.09x

Price Action & Momentum (3)

Momentum Percentile:50 / 100
% of 52-Week High:97.4%
B. Profitability Assessment

Return Metrics (5)

ROA:-11.9%
Reinvestment Rate:46.7%
Fundamental Growth Rate (g):-2.0%

Margin Analysis (3)

Operating Margin Ttm:-2.3%
Net Margin Ttm:-6.7%
Ebitda Margin:-1.2%

TTM Performance (3)

Gross Margin Ttm:19.7%
Operating Margin Ttm:-2.3%
Net Margin Ttm:-6.7%

Yield Metrics (3)

Earnings Yield:-$50.39
Owner Earnings Yield:$12.36
Dividend Yield:2.1%
C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

EPS Surprise vs Expected:484.5%
Latest Earnings Filed:2026-08-06

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):-4.9%

Earnings Growth (Linear) (1)

Net Income Growth Rate (Linear):1.3%

Cash Flow Growth (Linear) (2)

Free Cash Flow Growth Rate (Linear):16.6%
Operating Cash Flow Growth Rate (Linear):9.8%

Operating Growth (Linear) (1)

Operating Income Growth Rate (Linear):43.7%
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:1.50x
Quick Ratio:1.50x
Cash Ratio:0.03x

Leverage Analysis (3)

Debt To Equity Ttm:0.12x
Debt-to-Equity Ratio:0.12x
Debt To Ebitda:-999.00x

Coverage Ratios (2)

Interest Coverage Ratio:-7.76x
Times Interest Earned:-7.76

Capital Structure (4)

Working Capital:429,900,000.00
Cash And Cash Equivalents:24,200,000.00
Long Term Debt:$78.10M
Net Debt:$715.50M
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $4.06B
Linear Growth: -4.9%
📊 Click to view full KELYA Revenue analysis & methodology →
Cost Of Revenue Ttm:$3.26B

Profitability Breakdown (2)

Gross profit TTM: $799.40M
Linear Growth: -5.4%
📊 Click to view full KELYA Gross Profit analysis & methodology →
Operating income TTM: -$91.80M
Linear Growth: 43.7%
📊 Click to view full KELYA Operating Income analysis & methodology →

Bottom Line Performance (3)

Net income TTM: -$273.40M
Linear Growth: 1.3%
📊 Click to view full KELYA Net Income analysis & methodology →
Income Before Tax:-$98.60M
Ebitda Ttm:-50,500,000.00

Operating Expenses (5)

Operating Expenses:0.00
R And D Expense:0.00
Sga Expense:788,100,000.00
Income Tax Expense:$174.80M
Interest Expense:9,000,000.00

Expense Ratios (3)

R And D To Revenue Percentage:0.0%
Sga To Revenue Percentage:75.9%
Ebitda Margin:-1.2%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$2.28B
Current Assets:$1.30B
Ppe Net:18,000,000.00
Goodwill:202,100,000.00
Intangible Assets:$211.50M

Liability Structure (4)

Total Liabilities:1,298,700,000.00
Current Liabilities:866,600,000.00
Long Term Debt:$78.10M
Short Term Debt:$661.60M

Equity & Capital (3)

Equity:$982.00M
Retained Earnings:$965.10M
Common Stock:0.00

Working Capital Items (3)

Accounts Receivable:1,224,600,000.00
Inventory:0.00
Accounts Payable:661,600,000.00

Special Items (2)

Contract Liabilities:0.00
Stock Based Compensation:3,400,000.00
C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: $73.30M
Linear Growth: 9.8%
Free cash flow TTM: $66.20M
Linear Growth: 16.6%
📊 Click to view full KELYA Free Cash Flow analysis & methodology →

Investment Activities (2)

Investing Cash Flow:-$1.20M
Capital Expenditures Ttm:7,100,000.00

Financing Activities (3)

Financing Cash Flow:$24.20M
Dividends Paid Ttm:11,000,000.00
Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00
Long Term Debt Issuance:$389.50M
Long Term Debt Repayments:$360.90M

Non-Cash Items (1)

Depreciation Amortization Ttm:41,300,000.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):-7.78
Eps diluted TTM: -$7.78
Linear Growth: 1.8%
📊 Click to view full KELYA EPS analysis & methodology →
Earnings Per Share Ttm:-$7.88

Revenue & Cash Per Share (3)

Sales Per Share Ttm:117.09
Operating Cash Flow Per Share:$3.53
Fcf Per Share Ttm:1.91

Book Value & Capital (2)

Book Value Per Share:$28.30
Cash Per Share:0.70

Dividend Policy (1)

Dividend Payout Ratio:-999.00x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:1.77x
Working Capital Turnover Ttm:9.45x

Receivables Management (2)

Receivables Turnover Ttm:3.32x
Days Sales Outstanding Ttm:110.01

Inventory Management (2)

Inventory Turnover Ttm:-999.00x
Days Inventory Outstanding Ttm:-999.00

Payables & Cash Cycle (2)

Days Payable Outstanding:73.99
Cash Conversion Cycle:-962.98
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:80.00
Quality Score:45.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Owner Earnings Analysis (3)

Owner earnings TTM: $66.20M
Linear Growth: 16.5%
📊 Click to view full KELYA Owner Earnings analysis & methodology →
Owner Earnings Per Share:$1.91
Owner Earnings Yield:$12.36

Growth Assessment (1)

Owner Earnings Growth Rate:$16.49

Damodaran Growth Analysis (2)

Reinvestment Rate:46.7%
Fundamental Growth Rate (g):-2.0%

Intrinsic Value Models (1)

Return Scenarios (2)

Investment Assessment (1)

Buffett Assessment:Excellent margin of safety
B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (3)

Revenue Growth Rate (Linear):-4.9%
Net Income Growth Rate (Linear):1.3%
Operating Income Growth Rate (Linear):43.7%

Cash Flow Growth Rates (2)

Free Cash Flow Growth Rate (Linear):16.6%
Operating Cash Flow Growth Rate (Linear):9.8%

Other Growth Rates (3)

Gross Profit Growth Rate (Linear):-5.4%
Book Value Growth Rate (Linear):-5.3%
Owner Earnings Growth Rate:$16.49
C. Company Profile & Context

Corporate Information (6)

Symbol:KELYA
Company Name:KELLY SERVICES, INC.
Sector:Unknown
Industry:Services-Help Supply Services
Exchange:NASDAQ
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:medium
Volume Category:N/A

Share Structure (3)

Shares Outstanding:34.70M
Shares Outstanding Basic:34.70M
Shares Outstanding Diluted:35.20M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-08-30 18:43:56 UTC
Data Timestamp:2026-08-17T18:39:33.352080
Scroll to Top