Projected Income Statement: Interface, Inc.

Forecast Balance Sheet: Interface, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 01/03/22 28/02/23 27/02/24 25/02/25 24/02/26 - - -
Estimates

Cash Flow Forecast: Interface, Inc.

Fiscal Period: December 2021 2026 2027
CAPEX 1 28.07 60.53 60
Change - - -0.87%
Free Cash Flow (FCF) 1 - 93.94 114
Change - - 21.39%
Announcement Date 01/03/22 - -
1USD in Million
Estimates

Forecast Financial Ratios: Interface, Inc.

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

Profitability

        
EBITDA Margin (%) 14.11% 13.57% 12.84% 14.37% 15.71% 17.18% 16.52% 16.72%
EBIT Margin (%) 10.19% 10.2% 9.23% 10.75% 12.53% 13.75% 13.53% 13.77%
EBT Margin (%) 6.05% - - 8.63% - - 12.59% 12.7%
Net margin (%) 4.6% 1.51% 3.53% 6.61% 8.37% 9.55% 9.31% 9.4%
FCF margin (%) - - - - - 6.38% 7.33% -
FCF / Net Income (%) - - - - - 66.72% 78.7% -

Profitability

        
ROA - - - - - 11.3% 11.3% -
ROE - - - - - 19.9% 23.9% -

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) 2.34% - - - - 4.11% 3.86% -
CAPEX / EBITDA (%) 16.57% - - - - 23.91% 23.34% -
CAPEX / FCF (%) - - - - - 64.43% 52.61% -

Items per share

        
Cash flow per share 1 1.47 - - - - 2.71 3.01 -
Change - - - - - - 11.07% -
Dividend per Share 1 0.04 0.04 0.04 0.04 0.06 0.12 0.12 0.12
Change - 0% 0% 0% 50% 100% 0% 0%
Book Value Per Share 1 6.154 - - - - 12.67 14.85 -
Change - - - - - - 17.21% -
EPS 1 0.94 0.33 0.76 1.48 1.96 2.41 2.5 2.75
Change - -64.89% 130.3% 94.74% 32.43% 22.96% 3.73% 10%
Nbr of stocks (in thousands) 59,055 58,170 58,107 58,304 58,391 57,800 57,800 57,800
Announcement Date 01/03/22 28/02/23 27/02/24 25/02/25 24/02/26 - - -
1USD
Estimates
2026 *2027 *
P/E 15.8x 15.2x
PBR 3x 2.56x
EV / Sales 1.49x 1.41x
Yield 0.32% 0.32%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
38.04USD
Average target price
45.25USD
Spread / Average Target
+18.95%

Quarterly revenue - Rate of surprise