HURON CONSULTING GROUP INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 88.45 USD | +2.47% |
|
-6.22% | -14.54% |
| 30/04 | Transcript : Huron Consulting Group Inc., Q1 2024 Earnings Call, Apr 30, 2024 | |
| 30/04 | Earnings Flash (HURN) HURON Posts Q1 Revenue $356M, vs. Street Est of $348.8M | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,493 | 1,271 | 1,023 | 1,351 | 1,776 | 1,434 | - |
| Enterprise Value (EV) 1 | 1,493 | 1,271 | 1,023 | 1,351 | 1,776 | 1,434 | 1,434 |
| P/E ratio | 37.1 x | -54.1 x | 17.3 x | 19.9 x | 32.2 x | 16.3 x | 13.3 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.7 x | 1.51 x | 1.13 x | 1.19 x | 1.3 x | 0.96 x | 0.88 x |
| EV / Revenue | 1.7 x | 1.51 x | 1.13 x | 1.19 x | 1.3 x | 0.96 x | 0.88 x |
| EV / EBITDA | 14.2 x | 14.6 x | 10.5 x | 10.3 x | 10.6 x | 7.36 x | 6.39 x |
| EV / FCF | - | 98,80,851 x | 14,37,67,545 x | - | - | - | - |
| FCF Yield | - | 0% | 0% | - | - | - | - |
| Price to Book | - | 2.43 x | 1.91 x | - | - | - | - |
| Nbr of stocks (in thousands) | 21,719 | 21,557 | 20,502 | 18,613 | 17,281 | 16,609 | - |
| Reference price 2 | 68.72 | 58.95 | 49.90 | 72.60 | 102.8 | 86.32 | 86.32 |
| Announcement Date | 25/02/20 | 23/02/21 | 24/02/22 | 28/02/23 | 27/02/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 876.8 | 844.1 | 905.6 | 1,132 | 1,362 | 1,500 | 1,635 |
| EBITDA 1 | 105.4 | 87.14 | 97.82 | 130.8 | 167.3 | 194.9 | 224.4 |
| EBIT 1 | 63.71 | -28.85 | 76.14 | 99.76 | 125.3 | 162.9 | 194.7 |
| Operating Margin | 7.27% | -3.42% | 8.41% | 8.81% | 9.2% | 10.86% | 11.91% |
| Earnings before Tax (EBT) 1 | 52.49 | -33.87 | 80.04 | 108.6 | 83.9 | 145 | 171.6 |
| Net income 1 | 41.74 | -23.84 | 62.99 | 75.55 | 62.48 | 101.6 | 121.6 |
| Net margin | 4.76% | -2.82% | 6.95% | 6.67% | 4.59% | 6.77% | 7.44% |
| EPS 2 | 1.850 | -1.090 | 2.890 | 3.640 | 3.190 | 5.310 | 6.500 |
| Free Cash Flow | - | 128.6 | 7.116 | - | - | - | - |
| FCF margin | - | 15.24% | 0.79% | - | - | - | - |
| FCF Conversion (EBITDA) | - | 147.59% | 7.27% | - | - | - | - |
| FCF Conversion (Net income) | - | - | 11.3% | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 25/02/20 | 23/02/21 | 24/02/22 | 28/02/23 | 27/02/24 | - | - |
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 | 248.3 | 260 | 273.3 | 285.4 | 313.7 | 317.9 | 346.8 | 358.2 | 339.2 | 356 | 374.6 | 393.1 | 378 | 391.6 | 416.7 |
| EBITDA 1 | 29.33 | 22.12 | 33.21 | 36.47 | 39.04 | 29.5 | 48.48 | 48 | 41.36 | 33.82 | 52.39 | 56.85 | 52.18 | 42.68 | 60.84 |
| EBIT 1 | 23.93 | 15 | 26.11 | 29.3 | 25.5 | 22.95 | 42.14 | 37.34 | 29.86 | 19.92 | 46.09 | 50.96 | 46.26 | 35.98 | 54.09 |
| Operating Margin | 9.64% | 5.77% | 9.55% | 10.27% | 8.13% | 7.22% | 12.15% | 10.43% | 8.8% | 5.6% | 12.3% | 12.96% | 12.24% | 9.19% | 12.98% |
| Earnings before Tax (EBT) 1 | 41.15 | 38.13 | 21.68 | 25.4 | 23.37 | 15.85 | 34.98 | 31.3 | 1.768 | 17.56 | 41.68 | 44.68 | 41.07 | 30.98 | 48.59 |
| Net income 1 | 31.06 | 26.85 | 13.88 | 17.74 | 17.08 | 13.42 | 24.71 | 21.52 | 2.832 | 18.01 | 27.3 | 30.37 | 27.74 | 22.15 | 34.74 |
| Net margin | 12.51% | 10.33% | 5.08% | 6.22% | 5.45% | 4.22% | 7.13% | 6.01% | 0.83% | 5.06% | 7.29% | 7.73% | 7.34% | 5.66% | 8.34% |
| EPS 2 | 1.450 | 1.270 | 0.6600 | 0.8600 | 0.8500 | 0.6800 | 1.270 | 1.100 | 0.1500 | 0.9500 | 1.400 | 1.573 | 1.470 | 1.170 | 1.820 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 24/02/22 | 03/05/22 | 28/07/22 | 01/11/22 | 28/02/23 | 02/05/23 | 27/07/23 | 02/11/23 | 27/02/24 | 30/04/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | 129 | 7.12 | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 8.42% | 10.1% | - | - | - | - |
| ROA (Net income/ Total Assets) | - | 4.43% | 5.24% | - | - | - | - |
| Assets 1 | - | -538.1 | 1,202 | - | - | - | - |
| Book Value Per Share | - | 24.20 | 26.20 | - | - | - | - |
| Cash Flow per Share | - | 6.250 | 0.8200 | - | - | - | - |
| Capex | - | 8.13 | 10.9 | - | - | - | - |
| Capex / Sales | - | 0.96% | 1.2% | - | - | - | - |
| Announcement Date | 25/02/20 | 23/02/21 | 24/02/22 | 28/02/23 | 27/02/24 | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
86.32
USD
Average target price
137.7
USD
Spread / Average Target
+59.48%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -14.54% | 1.43B | |
| +13.16% | 68.39B | |
| +15.67% | 18.61B | |
| +20.77% | 13.54B | |
| +6.41% | 13.22B | |
| +16.72% | 10.03B | |
| -24.20% | 6.2B | |
| -8.10% | 5.65B | |
| +0.30% | 5.05B | |
| -2.27% | 4.82B |
- Stock Market
- Equities
- HURN Stock
- Financials Huron Consulting Group Inc.