Projected Income Statement: Plexus Corp.

Forecast Balance Sheet: Plexus Corp.

Forecast Balance Sheet - Plexus Corp.
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -17.2 187 174 -100 -168 -18.8 -37.7 -152
Change - 1,187.21% -6.95% -157.47% -68% 88.84% -100.53% -303.18%
Announcement Date 27/10/21 26/10/22 25/10/23 23/10/24 22/10/25 28/10/26 - -
1USD in Million
Estimates

Cash Flow Forecast: Plexus Corp.

Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 57.1 101.6 104 95.2 95.2 111 121.4 131.2
Change - 77.95% 2.35% -8.46% 0% 16.54% 9.37% 8.16%
Free Cash Flow (FCF) 1 85.5 -127.8 61.8 341.3 154 -36.2 98.8 213.9
Change - -249.53% 148.34% 452.27% -54.88% -123.51% 372.93% 116.5%
Announcement Date 27/10/21 26/10/22 25/10/23 23/10/24 22/10/25 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Plexus Corp.

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

Profitability

        
EBITDA Margin (%) 7.14% 6.37% 6.86% 7.48% 7.8% 7.8% 7.67% 7.72%
EBIT Margin (%) 5.33% 4.68% 5.2% 5.52% 5.87% 6.25% 6.32% 6.43%
EBT Margin (%) 4.76% 4.15% 3.82% 3.27% 4.66% 4.95% 5.65% 5.95%
Net margin (%) 4.12% 3.63% 3.3% 2.82% 4.29% 4.08% 4.49% 4.69%
FCF margin (%) 2.54% -3.35% 1.47% 8.62% 3.82% -0.74% 1.76% 3.47%
FCF / Net Income (%) 61.55% -92.48% 44.43% 305.24% 89.08% -18.17% 39.12% 74.15%

Profitability

        
ROA 5.85% 4.78% - - 6.52% 7.5% 8.1% 8.8%
ROE 13.85% 13.19% 13.88% 12.57% 14.77% 13.95% 14.9% 14.95%

Financial Health

        
Leverage (Debt/EBITDA) - 0.77x 0.6x - - - - -
Debt / Free cash flow - -1.46x 2.82x - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 1.69% 2.67% 2.47% 2.4% 2.36% 2.27% 2.16% 2.13%
CAPEX / EBITDA (%) 23.74% 41.83% 36.03% 32.13% 30.27% 30.18% 28.12% 27.63%
CAPEX / FCF (%) 66.78% -79.48% 168.28% 27.89% 61.82% -306.49% 122.82% 61.36%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 36.66 39.59 44.21 47.47 52.67 57.8 65.5 74.1
Change - 7.99% 11.68% 7.36% 10.96% 9.74% 13.32% 13.13%
EPS 1 4.76 4.86 4.95 4.01 6.26 7.41 9.423 10.84
Change - 2.1% 1.85% -18.99% 56.11% 18.37% 29.86% 15%
Nbr of stocks (in thousands) 28,250 27,712 27,481 27,226 26,987 26,652 26,652 26,652
Announcement Date 27/10/21 26/10/22 25/10/23 23/10/24 22/10/25 28/10/26 - -
1USD
Estimates
2026 2027 *
P/E 35.5x 23x
PBR 3.74x 3.3x
EV / Sales 1.41x 1.02x
Yield - -

EPS & Dividend

EPS & Dividend - Plexus Corp.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Plexus Corp.
 
Trader
Investor
Global
Quality
ESG MSCI
AA
MarketScreener Ratings - Plexus Corp.
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
216.32USD
Average target price
304.60USD
Spread / Average Target
+40.81%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Plexus Corp.
  1. Stock Market
  2. Stocks
  3. PLXS Stock
  4. Financials Plexus Corp.