Projected Income Statement: Richardson Electronics, Ltd.

Forecast Balance Sheet: Richardson Electronics, Ltd.

Fiscal Period: May 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - -37.5 -22.5 - - - - -
Change - - 40% - - - - -
Announcement Date 02/08/21 20/07/22 19/07/23 24/07/24 23/07/25 22/07/26 - -
Estimates

Cash Flow Forecast: Richardson Electronics, Ltd.

Fiscal Period: May 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 3.12 7.378 4.14 2.811 4.383 4.8 4.8
Change - 136.47% -43.89% -32.1% 55.92% 9.09% 0%
Free Cash Flow (FCF) 1 -1.209 -15.58 2.483 7.741 -3.621 6.855 6.8
Change - -1,188.42% 115.94% 211.76% -146.78% 474.59% -0.8%
Announcement Date 20/07/22 19/07/23 24/07/24 23/07/25 22/07/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: Richardson Electronics, Ltd.

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

Profitability

        
EBITDA Margin (%) - 8.63% 10.91% 2.37% 0.74% 4.49% 4.82% 5.89%
EBIT Margin (%) - 7.1% 9.51% 0.18% -1.18% 2.83% 2.99% 4.48%
EBT Margin (%) - 7.02% 9.53% 0.08% -0.73% 3.27% 3.16% 4.48%
Net margin (%) - 7.98% 8.5% 0.03% -0.55% 2.79% 2.39% 3.38%
FCF margin (%) - -0.54% -5.93% 1.26% 3.71% -1.58% 2.92% 2.67%
FCF / Net Income (%) - -6.74% -69.75% 4,070.49% -677.25% -56.73% 121.87% 79.07%

Profitability

        
ROA - - - - - - - -
ROE - - 15.13% - -0.73% 3.98% 3.4% 5.1%

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - 1.39% 2.81% 2.11% 1.35% 1.92% 2.04% 1.88%
CAPEX / EBITDA (%) - 16.1% 25.75% 88.94% 182.65% 42.75% 42.42% 32%
CAPEX / FCF (%) - -258.06% -47.36% 166.73% 36.31% -121.04% 70.02% 70.59%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 0.13 1.31 1.55 - -0.08 0.44 0.39 0.6
Change - 907.69% 18.32% - - 650% 52.94% 53.85%
Nbr of stocks (in thousands) 13,208 13,661 14,137 14,278 14,411 14,624 14,624 14,624
Announcement Date 02/08/21 20/07/22 19/07/23 24/07/24 23/07/25 22/07/26 - -
1USD
Estimates
2026 2027 *
P/E 38.6x 46.2x
PBR - -
EV / Sales 1.08x 1.12x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
18.01USD
Average target price
14.50USD
Spread / Average Target
-19.49%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. RELL Stock
  4. RE3 Stock
  5. Financials Richardson Electronics, Ltd.