Projected Income Statement: Acme United Corporation

Forecast Balance Sheet: Acme United Corporation

Forecast Balance Sheet - Acme United Corporation
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 3/1/22 3/2/23 3/1/24 2/28/25 2/26/26 - - -
Estimates

Cash Flow Forecast: Acme United Corporation

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 2.569 6.373 4.304 4.674 7.149 10.65
Change - 148.04% -32.46% 8.58% 52.95% 49.01%
Free Cash Flow (FCF) 1 -0.4175 -4.176 -3.157 24.55 3.221 2.433
Change - -900.17% 24.41% 877.84% -86.88% -24.46%
Announcement Date 3/31/21 3/30/22 3/10/23 3/7/24 3/6/25 3/11/26
1USD in Million
Estimates

Forecast Financial Ratios: Acme United Corporation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - - - - 10.39% 10.72% 10.62% 10.04% 10.12%
EBIT Margin (%) - - - - 7.27% 7.49% 7.4% 7.18% 7.17%
EBT Margin (%) - - - - - - - - -
Net margin (%) - - - - 5.15% 5.18% 5.29% 4.83% 4.88%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA 5.93% 5.82% 2.54% 5.26% 5.68% 5.52% - - -
ROE 13.68% 19.54% 3.89% 20.11% 9.78% 9.07% - - -

Financial Health

         
Leverage (Debt/EBITDA) - - - - - - - - -
Debt / Free cash flow - - - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - 3.45 0.82 4.86 2.45 2.49 2.63 2.68 2.83
Change - - -76.23% 492.68% -49.59% 1.63% 5.62% 1.9% 5.6%
Nbr of stocks (in thousands) - 3,560 3,535 3,585 3,741 3,807 3,834 3,834 3,834
Announcement Date - 3/1/22 3/2/23 3/1/24 2/28/25 2/26/26 - - -
1USD
Estimates
2026 *2027 *
P/E 25.6x 25.1x
PBR - -
EV / Sales 1.14x 1.1x
Yield - -

EPS & Dividend

EPS & Dividend - Acme United Corporation


Y-o-Y evolution of P/E

Valuation ratios - P/E - Acme United Corporation
 
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
67.26USD
Average target price
70.00USD
Spread / Average Target
+4.07%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Acme United Corporation
  1. Stock Market
  2. Stocks
  3. ACU Stock
  4. Financials Acme United Corporation