Projected Income Statement: AdvanSix Inc.

Forecast Balance Sheet: AdvanSix Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 120 84 - - 195 160 125
Change - -30% - - - -18.05% -21.88%
Announcement Date 2/18/22 2/17/23 2/16/24 2/21/25 2/20/26 - -
1USD in Million
Estimates

Cash Flow Forecast: AdvanSix Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
CAPEX 1 56.81 89.45 107.4 133.7 116.4 85.9 90
Change - 57.45% 20.04% 24.54% -12.92% -26.23% 4.77%
Free Cash Flow (FCF) 1 162 184.2 10.17 1.691 6.418 54.3 53.9
Change - 13.65% -94.48% -83.38% 279.54% 746.06% -0.74%
Announcement Date 2/18/22 2/17/23 2/16/24 2/21/25 2/20/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: AdvanSix Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027

Profitability

       
EBITDA Margin (%) 15.17% 15.85% 10.01% 9.36% 10.3% 7.67% 10.28%
EBIT Margin (%) 11.35% 11.65% 4.54% 3.88% 3.95% 2.27% 5.01%
EBT Margin (%) 10.99% 11.6% 4.51% 3% 3.58% 1.85% 4.63%
Net margin (%) 8.3% 8.83% 3.56% 2.91% 3.24% 1.42% 3.52%
FCF margin (%) 9.62% 9.46% 0.66% 0.11% 0.42% 3.22% 3.04%
FCF / Net Income (%) 115.91% 107.14% 18.62% 3.83% 13.02% 227.2% 86.38%

Profitability

       
ROA - - - - 3.77% 1.8% 4%
ROE - - - - 7.82% 3.8% 8.2%

Financial Health

       
Leverage (Debt/EBITDA) 0.47x 0.27x - - 1.25x 1.24x 0.69x
Debt / Free cash flow 0.74x 0.46x - - 30.42x 2.95x 2.32x

Capital Intensity

       
CAPEX / Current Assets (%) 3.37% 4.6% 7% 8.81% 7.65% 5.09% 5.07%
CAPEX / EBITDA (%) 22.24% 29% 69.93% 94.09% 74.26% 66.38% 49.33%
CAPEX / FCF (%) 35.06% 48.57% 1,055.51% 7,907.87% 1,814.35% 158.2% 166.98%

Items per share

       
Cash flow per share 1 7.535 9.42 4.197 4.968 4.496 5.2 5.33
Change - 25.02% -55.44% 18.37% -9.51% 15.66% 2.5%
Dividend per Share 1 - 0.56 0.625 - - - -
Change - - 11.61% - - - -
Book Value Per Share 1 - - - - 29.83 30.8 32.8
Change - - - - - 3.25% 6.49%
EPS 1 4.81 5.92 1.95 1.62 1.8 0.89 2.31
Change - 23.08% -67.06% -16.92% 11.11% -50.56% 159.55%
Nbr of stocks (in thousands) 28,132 27,567 26,954 26,731 26,864 26,959 26,959
Announcement Date 2/18/22 2/17/23 2/16/24 2/21/25 2/20/26 - -
1USD
Estimates
2026 *2027 *
P/E Ratio 25.1x 9.67x
PBR 0.73x 0.68x
EV / Sales 0.45x 0.41x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
Global
Quality
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
22.33USD
Average target price
23.50USD
Spread / Average Target
+5.24%

Quarterly revenue - Rate of surprise

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