Financials Korn Ferry

Equities

KFY

US5006432000

Employment Services

Market Closed - Nyse 04:00:02 2024-04-26 pm EDT 5-day change 1st Jan Change
61.01 USD +0.61% Intraday chart for Korn Ferry -0.46% +2.80%

Valuation

Fiscal Period: Aprile 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,653 1,587 3,667 3,312 2,517 3,184 - -
Enterprise Value (EV) 1 2,250 1,292 3,147 2,672 2,024 2,739 2,622 2,496
P/E ratio 26 x 15.2 x 32.5 x 10.3 x 12.2 x 20 x 13.1 x 11.6 x
Yield 0.85% 1.39% 0.59% 0.78% 1.25% 1.69% 2.33% 2.46%
Capitalization / Revenue 1.38 x 0.82 x 2.03 x 1.26 x 0.89 x 1.15 x 1.12 x 1.05 x
EV / Revenue 1.17 x 0.67 x 1.74 x 1.02 x 0.71 x 0.99 x 0.93 x 0.82 x
EV / EBITDA 7.23 x 4.29 x 11 x 4.96 x 4.43 x 6.85 x 6.03 x 5.19 x
EV / FCF 10,606,252 x 6,628,556 x 14,283,756 x 5,908,112 x 7,400,108 x - - -
FCF Yield 0% 0% 0% 0% 0% - - -
Price to Book 2.12 x 1.29 x 2.68 x 2.12 x 1.52 x 1.83 x 1.67 x 1.54 x
Nbr of stocks (in thousands) 56,429 55,044 54,007 53,903 52,409 52,180 - -
Reference price 2 47.02 28.83 67.89 61.44 48.02 61.01 61.01 61.01
Announcement Date 6/20/19 7/2/20 6/22/21 6/22/22 6/27/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Aprile 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,926 1,933 1,810 2,627 2,835 2,760 2,831 3,030
EBITDA 1 311 301 286.3 538.9 457.3 400 434.8 480.7
EBIT 1 254.1 249.3 187.3 470.1 383.7 273.5 355.1 405.7
Operating Margin 13.19% 12.9% 10.35% 17.9% 13.53% 9.91% 12.54% 13.39%
Earnings before Tax (EBT) 1 134 151 163.7 432.9 295.7 171 337 383
Net income 1 102.7 104.9 114.5 326.4 209.5 140.5 243.7 274.2
Net margin 5.33% 5.43% 6.32% 12.42% 7.39% 5.09% 8.61% 9.05%
EPS 2 1.810 1.900 2.090 5.980 3.950 3.048 4.675 5.257
Free Cash Flow 212.1 194.9 220.3 452.3 273.5 - - -
FCF margin 11.01% 10.08% 12.17% 17.22% 9.65% - - -
FCF Conversion (EBITDA) 68.2% 64.76% 76.95% 83.92% 59.81% - - -
FCF Conversion (Net income) 206.64% 185.7% 192.49% 138.57% 130.54% - - -
Dividend per Share 2 0.4000 0.4000 0.4000 0.4800 0.6000 1.030 1.420 1.500
Announcement Date 6/20/19 7/2/20 6/22/21 6/22/22 6/27/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: April 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 639.4 680.7 721.1 695.9 727.8 680.8 730.9 699.2 704 668.7 688 684.6 720.4 697.6 726.7
EBITDA 1 134.9 138.3 144.4 132.2 131.1 96.11 97.86 95.66 98.54 101.7 105.4 100.7 110.3 107.6 114.2
EBIT 1 114.2 129.5 138.8 115.2 123.1 65.98 79.44 117.9 92.82 58.38 85.99 81.91 91.31 86.46 94.77
Operating Margin 17.85% 19.02% 19.24% 16.55% 16.91% 9.69% 10.87% 16.86% 13.19% 8.73% 12.5% 11.97% 12.67% 12.39% 13.04%
Earnings before Tax (EBT) 1 102.5 112 118.2 104.8 103.5 20.23 67.24 - 2.385 68.74 81 - - - -
Net income 1 75.77 84.1 91.66 77.25 73.54 11.25 47.49 46.6 -1.711 59.07 58.49 54.42 63.44 61.54 64.97
Net margin 11.85% 12.35% 12.71% 11.1% 10.1% 1.65% 6.5% 6.67% -0.24% 8.83% 8.5% 7.95% 8.81% 8.82% 8.94%
EPS 2 1.380 1.540 1.700 1.450 1.380 0.2100 0.9100 0.8900 -0.0400 1.130 1.132 1.052 1.206 1.170 1.264
Dividend per Share 2 0.1200 0.1200 0.1200 0.1500 0.1500 0.1500 0.1500 - 0.1800 0.3300 0.3300 0.3300 0.3300 0.3300 0.3300
Announcement Date 12/8/21 3/9/22 6/22/22 9/7/22 12/8/22 3/8/23 6/27/23 9/7/23 12/6/23 3/6/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: April 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 403 295 520 640 493 444 562 687
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 212 195 220 452 274 - - -
ROE (net income / shareholders' equity) 8.34% 8.53% 8.85% 22.4% 13.1% 12.6% 13.1% 13.2%
ROA (Net income/ Total Assets) 4.44% 4.13% 3.95% 10% 5.95% - - -
Assets 1 2,311 2,539 2,901 3,261 3,519 - - -
Book Value Per Share 2 22.20 22.30 25.30 29.00 31.50 33.30 36.50 39.70
Cash Flow per Share 4.610 - 4.710 - - - - -
Capex 1 46.7 41.5 31.1 49.4 70.4 65.5 68 68
Capex / Sales 2.42% 2.15% 1.72% 1.88% 2.48% 2.37% 2.4% 2.24%
Announcement Date 6/20/19 7/2/20 6/22/21 6/22/22 6/27/23 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
61.01 USD
Average target price
71.5 USD
Spread / Average Target
+17.19%
Consensus
  1. Stock Market
  2. Equities
  3. KFY Stock
  4. Financials Korn Ferry