Projected Income Statement: 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 2.285 2.305 2.466
Change - -5.42% 2.56% 23.26% 40.01% 0.88% 6.98%
Free Cash Flow (FCF) 1 -2.754 - 2.497 5.683 8.534 8.187 -
Change - - - 127.59% 50.17% -4.07% -100%
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 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - 14.19% 13.73% 12.82% 8.28% 3.47% 8.25% 10.12% -
EBIT Margin (%) - 9.97% 9.18% 8.47% 2.6% -3.27% 2.79% 4.09% 5.85%
EBT Margin (%) - 9.9% 8.68% 8.96% 2.64% -2.83% 3% 5.84% 6.29%
Net margin (%) - 8.58% 7.24% 7.58% 2.21% -2.22% 2.45% 4.67% 5.16%
FCF margin (%) - - -2.36% - 1.91% 4.99% 6.37% 5.72% -
FCF / Net Income (%) - - -32.55% - 86.37% -224.89% 260.42% 122.35% -

Profitability

         
ROA 0.46% 8.04% 6.26% 5.33% 2.17% -1.18% - - -
ROE -2% 14.63% 14.13% 11.59% 2.95% -2.48% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - - 1.17% 1.05% 1.01% 1.43% 1.71% 1.61% 1.65%
CAPEX / EBITDA (%) - - 8.51% 8.17% 12.24% 41.32% 20.69% 15.91% -
CAPEX / FCF (%) - - -49.56% - 53.02% 28.72% 26.78% 28.15% -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - 5.98 - - - - - -
Change - - - - - - - - -
EPS 1 - 0.68 0.78 0.79 0.24 -0.21 0.2633 0.5367 0.61
Change - - 14.71% 1.28% -69.62% -187.5% 225.4% 103.8% 13.66%
Nbr of stocks (in thousands) - 10,573 10,691 11,963 12,157 12,334 12,461 12,461 12,461
Announcement Date - 04/03/22 03/03/23 27/03/24 07/03/25 27/02/26 - - -
1USD
Estimates
2026 *2027 *
P/E Ratio 63.8x 31.3x
PBR - -
EV / Sales 1.56x 1.46x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
16.79USD
Average target price
19.33USD
Spread / Average Target
+15.15%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. INTT Stock
  4. Financials InTest Corporation
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!