Projected Income Statement: InTest Corporation

Forecast Balance Sheet: InTest Corporation

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 3/4/22 3/3/23 3/27/24 3/7/25 2/27/26 - - -
Estimates

Cash Flow Forecast: InTest Corporation

Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 1.365 1.291 1.324 1.632 2.162 2.353 2.518
Change - -5.42% 2.56% 23.26% 32.48% 8.83% 7.01%
Free Cash Flow (FCF) 1 -2.754 - 2.497 5.683 6.315 10.88 -
Change - - - 127.59% 11.12% 72.29% -100%
Announcement Date 3/3/23 3/27/24 3/7/25 2/27/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: InTest Corporation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - 14.19% 13.73% 12.82% 8.28% 3.47% 8.04% 9.32% -
EBIT Margin (%) - 9.97% 9.18% 8.47% 2.6% -3.27% 2.46% 5.19% 7.7%
EBT Margin (%) - 9.9% 8.68% 8.96% 2.64% -2.83% 2.45% 6.07% 8.22%
Net margin (%) - 8.58% 7.24% 7.58% 2.21% -2.22% 2.11% 4.88% 6.74%
FCF margin (%) - - -2.36% - 1.91% 4.99% 4.57% 7.35% -
FCF / Net Income (%) - - -32.55% - 86.37% -224.89% 216.69% 150.52% -

Profitability

         
ROA 0.46% 8.04% 6.26% 5.33% 2.17% -1.18% - - -
ROE -2% 14.63% 14.13% 11.59% 2.95% -2.48% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - - 1.17% 1.05% 1.01% 1.43% 1.56% 1.59% 1.6%
CAPEX / EBITDA (%) - - 8.51% 8.17% 12.24% 41.32% 19.44% 17.05% -
CAPEX / FCF (%) - - -49.56% - 53.02% 28.72% 34.24% 21.63% -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - 5.98 - - - - - -
Change - - - - - - - - -
EPS 1 - 0.68 0.78 0.79 0.24 -0.21 0.2333 0.57 0.83
Change - - 14.71% 1.28% -69.62% -187.5% 211.11% 144.29% 45.61%
Nbr of stocks (in thousands) - 10,573 10,691 11,963 12,157 12,334 12,741 12,741 12,741
Announcement Date - 3/4/22 3/3/23 3/27/24 3/7/25 2/27/26 - - -
1USD
Estimates
2026 *2027 *
P/E 60.2x 24.6x
PBR - -
EV / Sales 1.29x 1.21x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
14.04USD
Average target price
19.33USD
Spread / Average Target
+37.70%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. INTT Stock
  4. Financials InTest Corporation