Projected Income Statement: Photronics, Inc.

Forecast Balance Sheet: Photronics, Inc.

Fiscal Period: October 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 08/12/21 13/12/22 13/12/23 11/12/24 10/12/25 - - -
Estimates

Cash Flow Forecast: Photronics, Inc.

Fiscal Period: October 2026 2027 2028
CAPEX 1 280 172.3 178.8
Change - -38.48% 3.82%
Free Cash Flow (FCF) 1 - - -
Change - - -
Announcement Date - - -
1USD in Million
Estimates

Forecast Financial Ratios: Photronics, Inc.

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

Profitability

         
EBITDA Margin (%) - 27.86% 35.44% 37.43% 35.1% 33.65% - - -
EBIT Margin (%) - 14.25% 25.69% 28.37% 25.55% 24.51% 22.77% 22.16% 23.11%
EBT Margin (%) - 15.37% 28.99% 30.26% 28.54% 26.11% 26.9% 24.27% 24.4%
Net margin (%) - 8.35% 14.41% 14.07% 15.07% 16.06% 15.12% 13.22% 12.84%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA 3.46% 4.58% 10.15% 11.13% 8.55% 7.4% - - -
ROE 4.31% 8.03% 17.38% 17.08% 13.34% 12.36% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - 32.26% 19.3% 18.9%
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - - - -
Change - - - - - - - - -
EPS 1 - 0.89 1.94 2.03 2.09 2.28 2.24 2.045 2.07
Change - - 117.98% 4.64% 2.96% 9.09% -1.75% -8.71% 1.22%
Nbr of stocks (in thousands) - 61,151 61,689 62,548 63,354 59,005 58,964 58,964 58,964
Announcement Date - 08/12/21 13/12/22 13/12/23 11/12/24 10/12/25 - - -
1USD
Estimates
2026 *2027 *
P/E 12.4x 13.6x
PBR - -
EV / Sales 1.89x 1.84x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
CCC
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
27.87USD
Average target price
41.33USD
Spread / Average Target
+48.31%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. PLAB Stock
  4. PQ2 Stock
  5. Financials Photronics, Inc.