Projected Income Statement: InTest Corporation

Forecast Balance Sheet: InTest Corporation

Forecast Balance Sheet - InTest Corporation
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 04/03/22 03/03/23 27/03/24 07/03/25 27/02/26 - - -
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 10.89 13.88
Change - - - 127.59% 11.12% 72.45% 27.5%
Announcement Date 03/03/23 27/03/24 07/03/25 27/02/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: InTest Corporation

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

Profitability

        
EBITDA Margin (%) 14.19% 13.73% 12.82% 8.28% 3.47% 8.69% 10.3% -
EBIT Margin (%) 9.97% 9.18% 8.47% 2.6% -3.27% 2.72% 5.6% 7.7%
EBT Margin (%) 9.9% 8.68% 8.96% 2.64% -2.83% 3.14% 6.23% 8.22%
Net margin (%) 8.58% 7.24% 7.58% 2.21% -2.22% 2.56% 5.07% 6.74%
FCF margin (%) - -2.36% - 1.91% 4.99% 4.52% 7.27% 8.82%
FCF / Net Income (%) - -32.55% - 86.37% -224.89% 176.87% 143.54% 130.87%

Profitability

        
ROA - 10.01% - - - 1.1% 1.5% 1.8%
ROE - 17.88% - - - 1.5% 2% 2.3%

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - 1.17% 1.05% 1.01% 1.43% 1.55% 1.57% 1.6%
CAPEX / EBITDA (%) - 8.51% 8.17% 12.24% 41.32% 17.82% 15.25% -
CAPEX / FCF (%) - -49.56% - 53.02% 28.72% 34.24% 21.61% 18.13%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - 5.98 - - - 8.96 10.11 10.76
Change - - - - - - 12.83% 6.43%
EPS 1 0.68 0.78 0.79 0.24 -0.21 0.29 0.6033 0.86
Change - 14.71% 1.28% -69.62% -187.5% 238.1% 108.04% 42.54%
Nbr of stocks (in thousands) 10,573 10,691 11,963 12,157 12,334 12,764 12,764 12,764
Announcement Date 04/03/22 03/03/23 27/03/24 07/03/25 27/02/26 - - -
1USD
Estimates
2026 *2027 *
P/E 46.1x 22.2x
PBR 1.49x 1.32x
EV / Sales 1.22x 1.14x
Yield - -

EPS & Dividend

EPS & Dividend - InTest Corporation


Y-o-Y evolution of P/E

Valuation ratios - P/E - InTest Corporation
 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
MarketScreener Ratings - InTest Corporation
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
13.37USD
Average target price
20.00USD
Spread / Average Target
+49.59%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - InTest Corporation
  1. Stock Market
  2. Stocks
  3. INTT Stock
  4. Financials InTest Corporation