Financials CTS Corporation

Equities

CTS

US1265011056

Electronic Equipment & Parts

Real-time Estimate Cboe BZX 09:09:08 26/06/2024 pm IST 5-day change 1st Jan Change
50.84 USD +0.34% Intraday chart for CTS Corporation -0.82% +15.59%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 978.4 1,108 1,183 1,257 1,363 1,549 -
Enterprise Value (EV) 1 977.8 1,071 1,092 1,183 1,266 1,421 1,356
P/E ratio 27.5 x 32.4 x -28.2 x 21.3 x 22.8 x 24.4 x 19.9 x
Yield - - - - - - -
Capitalization / Revenue 2.09 x 2.61 x 2.31 x 2.14 x 2.48 x 2.81 x 2.59 x
EV / Revenue 2.08 x 2.52 x 2.13 x 2.02 x 2.3 x 2.58 x 2.27 x
EV / EBITDA 11.4 x 14.5 x 10.1 x 8.86 x 10.5 x 12.2 x 10.4 x
EV / FCF 24.6 x 17.3 x 15.5 x 11.1 x 16.9 x 21.2 x 17.1 x
FCF Yield 4.07% 5.78% 6.46% 9.03% 5.91% 4.72% 5.84%
Price to Book 2.45 x 2.64 x 2.56 x 2.51 x 2.6 x 2.79 x 2.49 x
Nbr of stocks (in thousands) 32,602 32,268 32,225 31,880 31,158 30,570 -
Reference price 2 30.01 34.33 36.72 39.42 43.74 50.67 50.67
Announcement Date 04/02/20 09/02/21 08/02/22 07/02/23 06/02/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 469 424.1 512.9 586.9 550.4 550.7 597.6
EBITDA 1 85.88 73.63 107.8 133.6 120.7 116.2 131
EBIT 1 61.26 46.96 80.4 103.8 86.6 86.75 101.5
Operating Margin 13.06% 11.07% 15.67% 17.69% 15.73% 15.75% 16.98%
Earnings before Tax (EBT) 1 - 45.48 -60.88 80.74 75.15 86.6 102.6
Net income 1 36.15 34.69 -41.87 59.58 60.53 68.18 79.52
Net margin 7.71% 8.18% -8.16% 10.15% 11% 12.38% 13.31%
EPS 2 1.090 1.060 -1.300 1.850 1.920 2.080 2.550
Free Cash Flow 1 39.75 61.92 70.5 106.9 74.9 67.07 79.24
FCF margin 8.48% 14.6% 13.74% 18.21% 13.61% 12.18% 13.26%
FCF Conversion (EBITDA) 46.29% 84.1% 65.4% 79.99% 62.05% 57.69% 60.5%
FCF Conversion (Net income) 109.97% 178.53% - 179.38% 123.74% 98.37% 99.66%
Dividend per Share - - - - - - -
Announcement Date 04/02/20 09/02/21 08/02/22 07/02/23 06/02/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 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
Net sales 1 132.5 147.7 145 151.9 142.3 146 145.2 134.6 124.7 125.8 133.3 143.8 147.7 143 147.9
EBITDA 1 27.7 34.7 32.5 33.8 32.6 31.9 31 30.3 27.6 25.5 27.82 31.04 32.32 30.57 32.35
EBIT 1 21 28 25 25.7 24.6 23.8 22.5 21.8 18.4 16.7 20.57 23.79 25.07 22.82 25.1
Operating Margin 15.85% 18.96% 17.24% 16.92% 17.29% 16.3% 15.5% 16.2% 14.76% 13.28% 15.43% 16.54% 16.98% 15.95% 16.97%
Earnings before Tax (EBT) 1 14.75 25.75 16.92 17.3 20.77 22.71 16.08 18.74 17.63 13.66 20.58 25.08 23.72 23.24 24.85
Net income 1 9.165 20.24 12.6 11.8 14.94 18.34 12.9 13.97 15.32 11.12 15.53 18.35 19.24 18.06 19.69
Net margin 6.92% 13.7% 8.69% 7.77% 10.5% 12.56% 8.88% 10.38% 12.29% 8.84% 11.65% 12.75% 13.03% 12.63% 13.32%
EPS 2 0.2800 0.6300 0.3900 0.3700 0.4700 0.5800 0.4100 0.4400 0.4900 0.3600 0.5100 0.5950 0.6200 0.5850 0.6300
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 08/02/22 28/04/22 26/07/22 26/10/22 07/02/23 27/04/23 25/07/23 26/10/23 06/02/24 01/05/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - - - - -
Net Cash position 1 0.54 37.2 91.5 73.2 96.4 128 193
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 39.8 61.9 70.5 107 74.9 67.1 79.2
ROE (net income / shareholders' equity) 12.3% 8.81% 14.2% 16.4% 13.6% 12.6% 13.2%
ROA (Net income/ Total Assets) 8.1% 5.75% 9.76% 11.2% 9.4% 9.2% 10.1%
Assets 1 446.2 603.3 -429 530.7 644.1 741 787.3
Book Value Per Share 2 12.20 13.00 14.30 15.70 16.80 18.20 20.40
Cash Flow per Share - - - - - - -
Capex 1 21.7 14.9 15.6 14.3 14.7 22.5 29.8
Capex / Sales 4.63% 3.5% 3.05% 2.44% 2.67% 4.08% 4.98%
Announcement Date 04/02/20 09/02/21 08/02/22 07/02/23 06/02/24 - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
2
Last Close Price
50.67 USD
Average target price
46 USD
Spread / Average Target
-9.22%
Consensus
  1. Stock Market
  2. Equities
  3. CTS Stock
  4. Financials CTS Corporation