Projected Income Statement: The RMR Group Inc.

Forecast Balance Sheet: The RMR Group Inc.

Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027
Net Debt -160 -189 -268 -55.3 - - -
Change - -18.12% -41.8% 79.37% - - -
Announcement Date 15/11/21 14/11/22 15/11/23 11/11/24 12/11/25 - -
Estimates

Cash Flow Forecast: The RMR Group Inc.

Fiscal Period: September 2020 2021 2022 2023 2024 2025
CAPEX 1 0.601 1.142 1.121 3.983 3.865 3.65
Change - 90.02% -1.84% 255.31% -2.96% -5.56%
Free Cash Flow (FCF) 1 62.89 61.68 85.02 86.83 51.35 37.04
Change - -1.92% 37.84% 2.13% -40.86% -27.88%
Announcement Date 20/11/20 15/11/21 14/11/22 15/11/23 12/11/24 12/11/25
1USD in Million
Estimates

Forecast Financial Ratios: The RMR Group Inc.

Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027

Profitability

       
EBITDA Margin (%) 15.35% 12.69% 10.57% 10.12% 11.52% 12.63% 12.35%
EBIT Margin (%) 11.87% 10.61% 11.82% 4.96% 5.97% 9.29% 9.85%
EBT Margin (%) 15.51% 10.89% 15.54% 7.18% 6.62% 7.56% 6.01%
Net margin (%) 5.88% 4.08% 5.94% 2.58% 2.51% 2.79% 2.15%
FCF margin (%) - - - - - - -
FCF / Net Income (%) - - - - - - -

Profitability

       
ROA - - - - - 2.4% 1.1%
ROE 11.84% 17.44% 13.73% 11.32% - 4.5% 2.2%

Financial Health

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

Capital Intensity

       
CAPEX / Current Assets (%) - - - - - - -
CAPEX / EBITDA (%) - - - - - - -
CAPEX / FCF (%) - - - - - - -

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 1.52 1.56 1.6 1.7 - 1.8 1.8
Change - 2.63% 2.56% 6.25% - - 0%
Book Value Per Share 1 12 12.65 14.62 14.1 - 22.84 19.68
Change - 5.43% 15.56% -3.51% - - -13.84%
EPS 1 2.15 2.04 3.44 1.36 1.03 1.04 0.835
Change - -5.12% 68.63% -60.47% -24.26% 0.97% -19.71%
Nbr of stocks (in thousands) 16,408 16,501 16,612 16,725 16,870 17,080 17,080
Announcement Date 15/11/21 14/11/22 15/11/23 11/11/24 12/11/25 - -
1USD
Estimates
2026 *2027 *
P/E 18.8x 23.5x
PBR 0.86x 1x
EV / Sales 0.53x 0.49x
Yield 9.19% 9.19%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
B
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
19.59USD
Average target price
20.75USD
Spread / Average Target
+5.92%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. RMR Stock
  4. Financials The RMR Group Inc.