Projected Income Statement: Resources Connection, Inc.

Forecast Balance Sheet: Resources Connection, Inc.

Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028 2029
Net Debt 1 -50.2 -117 -109 -86.1 -82.4 -101 -128 -145
Change - -133.07% 6.84% 21.01% 4.3% -22.61% -26.73% -13.28%
Announcement Date 7/28/22 7/24/23 7/18/24 7/24/25 7/22/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Resources Connection, Inc.

Fiscal Period: May 2022 2023 2024 2025 2027 2028 2029
CAPEX 1 2.961 2.012 1.143 2.711 1 2 2
Change - -32.05% -43.19% 137.18% - 100% 0%
Free Cash Flow (FCF) 1 46.48 79.62 20.78 16.19 11 -1 -9
Change - 71.3% -73.91% -22.08% - -109.09% -800%
Announcement Date 7/28/22 7/24/23 7/18/24 7/24/25 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Resources Connection, Inc.

Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028 2029

Profitability

        
EBITDA Margin (%) 12.81% 12.92% 8.14% 4.25% 1.12% -3.84% -0.15% -
EBIT Margin (%) 10.36% 9.38% 4.55% -0.43% -8.47% -3.45% -1.59% 0.03%
EBT Margin (%) 10.31% 9.36% 4.71% -35.56% -8.44% -3.2% -1.36% 0.37%
Net margin (%) 8.34% 7.01% 3.32% -34.78% -8.98% -3.78% -1.46% 0.18%
FCF margin (%) 5.77% 10.27% 3.28% 2.94% - 2.58% -0.22% -1.77%
FCF / Net Income (%) 69.2% 146.48% 98.77% -8.44% - -68.17% 15.13% -969.55%

Profitability

        
ROA 12.19% 12.28% 6.05% 1.86% -0.72% -1.42% -0.72% 0.27%
ROE 19.14% 17.38% 7.57% 2.43% -1.07% -2.05% -1% 0.37%

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) 0.37% 0.26% 0.18% 0.49% - 0.23% 0.44% 0.39%
CAPEX / EBITDA (%) 2.87% 2.01% 2.22% 11.56% - -6.11% -285.71% -
CAPEX / FCF (%) 6.37% 2.53% 5.5% 16.75% - 9.09% -200% -22.22%

Items per share

        
Cash flow per share 1 1.474 2.388 0.6467 - - - - -
Change - 62.07% -72.92% - - - - -
Dividend per Share 1 0.56 0.56 0.56 0.49 0.28 0.0686 0.0686 0.0686
Change - 0% 0% -12.5% -42.86% -75.52% 0% 0%
Book Value Per Share 1 11.22 12.38 12.48 6.261 4.93 5.947 7 7.757
Change - 10.37% 0.78% -49.83% -21.26% 20.63% 17.72% 10.81%
EPS 1 2 1.59 0.62 -5.8 -1.21 -0.83 -0.32 -
Change - -20.5% -61.01% -1,035.48% 79.14% 31.4% 61.45% -
Nbr of stocks (in thousands) 33,105 33,629 33,807 33,069 34,329 34,444 34,444 34,444
Announcement Date 7/28/22 7/24/23 7/18/24 7/24/25 7/22/26 - - -
1USD
Estimates
2027 *2028 *
P/E -5.13x -13.3x
PBR 0.72x 0.61x
EV / Sales 0.11x 0.04x
Yield 1.61% 1.61%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
BB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
4
Last Close Price
4.260USD
Average target price
5.667USD
Spread / Average Target
+33.02%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. RGP Stock
  4. Financials Resources Connection, Inc.