Projected Income Statement: FST Corp.

Forecast Balance Sheet: FST Corp.

Fiscal Period: December 2025 2026 2027
Net Debt - - -
Change - - -
Announcement Date 2/12/26 - -
Estimates

Cash Flow Forecast: FST Corp.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 35.97 114.5 82.12 11.59 4.139 0.603
Change - 218.4% -28.29% -85.89% -64.27% -85.43%
Free Cash Flow (FCF) 1 84.61 60.51 244 -20.45 -2.983 8.178
Change - -28.49% 303.21% -108.38% 85.41% 374.17%
Announcement Date 4/26/21 4/28/22 4/27/23 7/18/24 5/15/25 4/20/26
1USD in Million
Estimates

Forecast Financial Ratios: FST Corp.

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

Profitability

        
EBITDA Margin (%) - - - - - - 12.76% 14.38%
EBIT Margin (%) - - - - - - 7.87% 9.84%
EBT Margin (%) - - - - - - 6.8% 8.74%
Net margin (%) - - - - - - 5.37% 7.53%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA 2.3% 4.52% 12.55% -2.6% -3.74% -2.44% - -
ROE 3.68% 9.62% 33.25% -7.47% -12.81% -7.8% - -

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 - - - - - -0.16 0.07 0.11
Change - - - - - - 143.75% 57.14%
Nbr of stocks (in thousands) - - - - - 44,766 44,766 44,766
Announcement Date - - - - - 2/12/26 - -
1USD
Estimates
2026 *2027 *
P/E Ratio 18.7x 11.9x
PBR - -
EV / Sales 1.02x 0.89x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1.310USD
Average target price
3.500USD
Spread / Average Target
+167.18%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. KBSX Stock
  4. Financials FST Corp.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!