Projected Income Statement: Monro, Inc.

Forecast Balance Sheet: Monro, Inc.

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Net Debt 568 - - - - - - -
Change - - - - - - - -
Announcement Date 5/19/22 5/18/23 5/23/24 5/28/25 5/27/26 - - -
Estimates

Cash Flow Forecast: Monro, Inc.

Fiscal Period: March 2022 2024 2025 2026 2027 2028 2029
CAPEX 1 27.83 - - 31.66 30.03 36 30
Change - - - - -5.14% 19.88% -16.67%
Free Cash Flow (FCF) 1 145.9 99.72 105.6 38.78 49.9 71.3 73.92
Change - - 5.85% -63.26% 28.67% 42.89% 3.68%
Announcement Date 5/19/22 5/23/24 5/28/25 5/27/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Monro, Inc.

Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028 2029

Profitability

         
EBITDA Margin (%) - 13.87% 12.07% 11.76% 9.18% 8.42% 7.51% 8.2% 10.61%
EBIT Margin (%) - 7.9% 6.26% 6.11% 3.37% 1.73% 2.01% 2.81% 4.74%
EBT Margin (%) - 5.69% 4.31% 4.06% -0.49% 0.27% 0.32% 0.96% -
Net margin (%) - 4.53% 2.95% 2.94% -0.43% 0.19% 0.24% 0.8% -
FCF margin (%) - 10.74% - 7.81% 8.83% 3.35% 4.33% 6% 6.02%
FCF / Net Income (%) - 237.02% - 265.41% -2,036.86% 1,784.68% 1,776.43% 753.9% -

Profitability

         
ROA 2.34% 3.44% 2.78% 2.71% 1.51% 1.39% - - -
ROE 4.62% 8.03% 5.28% 5.56% -0.81% 0.36% - - -

Financial Health

         
Leverage (Debt/EBITDA) - 3.01x - - - - - - -
Debt / Free cash flow - 3.89x - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - 2.05% - - - 2.74% 2.6% 3.03% 2.44%
CAPEX / EBITDA (%) - 14.76% - - - 32.49% 34.67% 36.97% 23.04%
CAPEX / FCF (%) - 19.07% - - - 81.63% 60.18% 50.49% 40.58%

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - 1.02 1.12 1.2 1.12 1.12 1.12 1.12 1.12
Change - - 9.8% 7.14% -6.67% 0% 0% 0% 0%
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - 1.81 1.2 1.18 -0.22 0.03 0.085 0.31 -
Change - - -33.7% -1.67% -118.64% 113.64% 183.33% 264.71% -
Nbr of stocks (in thousands) - 33,546 31,396 29,902 29,949 30,020 31,264 31,264 31,264
Announcement Date - 5/19/22 5/18/23 5/23/24 5/28/25 5/27/26 - - -
1USD
Estimates
2027 *2028 *
P/E 135x 37x
PBR - -
EV / Sales 0.32x 0.31x
Yield 9.76% 9.76%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
11.66USD
Average target price
22.00USD
Spread / Average Target
+88.68%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. MNRO Stock
  4. Financials Monro, Inc.