Projected Income Statement: Resources Connection, Inc.

Forecast Balance Sheet: 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 -80.1 -92.7 -99.4
Change - -133.07% 6.84% 21.01% 4.3% 2.76% -15.73% -7.23%
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 2026 2027 2028 2029
CAPEX 1 2.961 2.012 1.143 2.711 0.808 - 2 2
Change - -32.05% -43.19% 137.18% -70.2% -100% - 0%
Free Cash Flow (FCF) 1 46.48 79.62 20.78 16.19 0.619 11 -8 -7
Change - 71.3% -73.91% -22.08% -96.18% 1,677.06% -172.73% 12.5%
Announcement Date 7/28/22 7/24/23 7/18/24 7/24/25 7/22/26 - - -
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% -4.22% -1.62% -
EBIT Margin (%) 10.36% 9.38% 4.55% -0.43% -8.47% -6.07% -4.54% -1.89%
EBT Margin (%) 10.31% 9.36% 4.71% -35.56% -8.44% -5.92% -4.3% -1.53%
Net margin (%) 8.34% 7.01% 3.32% -34.78% -8.98% -6.48% -4.32% -1.57%
FCF margin (%) 5.77% 10.27% 3.28% 2.94% 0.14% 2.74% -1.85% -1.46%
FCF / Net Income (%) 69.2% 146.48% 98.77% -8.44% -1.52% -42.33% 42.73% 92.73%

Profitability

        
ROA 12.19% 12.28% 6.05% 1.86% -0.72% -7.56% -5.18% -2.71%
ROE 19.14% 17.38% 7.57% 2.43% -1.07% -11.04% -7.16% -3.66%

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) 0.37% 0.26% 0.18% 0.49% 0.18% - 0.46% 0.42%
CAPEX / EBITDA (%) 2.87% 2.01% 2.22% 11.56% 16.01% - -28.57% -
CAPEX / FCF (%) 6.37% 2.53% 5.5% 16.75% 130.53% - -25% -28.57%

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 0.0698 0.0698 0.0698
Change - 0% 0% -12.5% -42.86% -75.07% 0% 0%
Book Value Per Share 1 11.22 12.38 12.48 6.261 4.93 5.066 5.717 6.213
Change - 10.37% 0.78% -49.83% -21.26% 2.76% 12.85% 8.67%
EPS 1 2 1.59 0.62 -5.8 -1.21 -0.7504 -0.5431 -0.2185
Change - -20.5% -61.01% -1,035.48% 79.14% 37.98% 27.62% 59.78%
Nbr of stocks (in thousands) 33,105 33,629 33,807 33,069 34,329 34,701 34,701 34,701
Announcement Date 7/28/22 7/24/23 7/18/24 7/24/25 7/22/26 - - -
1USD
Estimates
2027 *2028 *
P/E -3.4x -4.69x
PBR 0.5x 0.45x
EV / Sales 0.02x -0.01x
Yield 2.74% 2.74%

EPS & Dividend

EPS & Dividend - Resources Connection, Inc.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Resources Connection, Inc.
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Resources Connection, Inc.
Trader
Investor
-
Global
-
Quality
ESG MSCI
BB
MarketScreener Ratings - Resources Connection, Inc.
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
2.550USD
Average target price
6.500USD
Spread / Average Target
+154.90%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Resources Connection, Inc.
  1. Stock Market
  2. Stocks
  3. RGP Stock
  4. Financials Resources Connection, Inc.