Projected Income Statement: Sturm, Ruger & Company, Inc.

Forecast Balance Sheet: Sturm, Ruger & Company, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 2/23/22 2/22/23 2/21/24 2/19/25 3/2/26 - -
Estimates

Cash Flow Forecast: Sturm, Ruger & Company, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025
CAPEX 1 52.54 28.78 27.73 15.8 20.82 15.85
Change - -45.24% -3.63% -43.04% 31.81% -23.89%
Free Cash Flow (FCF) 1 66.92 113.5 119.7 -72.73 24.77 32.61
Change - 69.58% 5.48% -160.77% 134.06% 31.66%
Announcement Date 2/17/21 2/23/22 2/22/23 2/21/24 2/19/25 3/2/26
1USD in Million
Estimates

Forecast Financial Ratios: Sturm, Ruger & Company, Inc.

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

Profitability

        
EBITDA Margin (%) - 31.38% 22.12% 13.97% 10.28% 5.41% 10.22% 10.65%
EBIT Margin (%) - 27.8% 17.36% 9.58% 5.91% -2.25% 3.93% 6.38%
EBT Margin (%) - - - - - - - -
Net margin (%) - - - - - - - -
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA 21.41% 32.1% 13.89% 7.44% 5.3% -1.95% - -
ROE 32.86% 49.62% 25.96% 14.87% 9.39% -1.46% - -

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 - 3.36 2.42 6.27 0.69 0.62 0.52 0.78
Change - - -27.98% 159.09% -89% -10.14% -16.13% 50%
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - - - - - - - -
Change - - - - - - - -
Nbr of stocks (in thousands) - 17,597 17,667 17,723 16,791 15,944 15,944 15,944
Announcement Date - 2/23/22 2/22/23 2/21/24 2/19/25 3/2/26 - -
1USD
Estimates
2026 *2027 *
P/E Ratio - -
PBR - -
EV / Sales 1.14x 1.11x
Yield 1.32% 1.98%

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
2
Last Close Price
39.47USD
Average target price
47.00USD
Spread / Average Target
+19.08%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. RGR Stock
  4. Financials Sturm, Ruger & Company, Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!