Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
21.96 USD | +0.32% | +0.37% | -3.56% |
Feb. 22 | North American Morning Briefing : Nvidia Ignites -2- | DJ |
Feb. 21 | Craig-Hallum Upgrades Hackett to Buy From Hold, Raises Price Target to $28 From $25 | MT |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 475.4 | 420.4 | 621.5 | 546.7 | 620.2 | 605.8 | - |
Enterprise Value (EV) 1 | 475.4 | 420.4 | 621.5 | 546.7 | 620.2 | 605.8 | 605.8 |
P/E ratio | 22.1 x | 82.5 x | 16.6 x | 15.9 x | 18.4 x | 15.6 x | 14.3 x |
Yield | - | - | - | - | - | - | - |
Capitalization / Revenue | 1.68 x | 1.76 x | 2.23 x | 1.86 x | 2.09 x | 1.97 x | 1.87 x |
EV / Revenue | 1.68 x | 1.76 x | 2.23 x | 1.86 x | 2.09 x | 1.97 x | 1.87 x |
EV / EBITDA | 10.2 x | 12.6 x | 10.2 x | 7.99 x | 9.6 x | 8.9 x | 8.25 x |
EV / FCF | 12.6 x | 9.97 x | 14.4 x | 10.1 x | - | 11.4 x | 11.7 x |
FCF Yield | 7.95% | 10% | 6.94% | 9.92% | - | 8.75% | 8.56% |
Price to Book | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 29,897 | 29,962 | 29,792 | 26,814 | 27,238 | 27,585 | - |
Reference price 2 | 15.90 | 14.03 | 20.86 | 20.39 | 22.77 | 21.96 | 21.96 |
Announcement Date | 2/18/20 | 2/23/21 | 2/22/22 | 2/21/23 | 2/20/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 282.5 | 239.5 | 278.8 | 293.7 | 296.6 | 307.6 | 324.6 |
EBITDA 1 | 46.58 | 33.4 | 60.99 | 68.46 | 64.58 | 68.09 | 73.46 |
EBIT 1 | 31.34 | 8.642 | 46.48 | 55.25 | 49.26 | 55.26 | 60.71 |
Operating Margin | 11.09% | 3.61% | 16.67% | 18.81% | 16.61% | 17.97% | 18.71% |
Earnings before Tax (EBT) 1 | 31.03 | 8.516 | 46.38 | 55.1 | 46.03 | 53.05 | 58.06 |
Net income 1 | 23.28 | 5.473 | 41.54 | 40.8 | 34.15 | 39.56 | 43.25 |
Net margin | 8.24% | 2.29% | 14.9% | 13.89% | 11.51% | 12.86% | 13.32% |
EPS 2 | 0.7200 | 0.1700 | 1.260 | 1.280 | 1.240 | 1.403 | 1.535 |
Free Cash Flow 1 | 37.79 | 42.17 | 43.11 | 54.25 | - | 53.01 | 51.86 |
FCF margin | 13.38% | 17.61% | 15.46% | 18.47% | - | 17.23% | 15.98% |
FCF Conversion (EBITDA) | 81.14% | 126.26% | 70.69% | 79.25% | - | 77.85% | 70.59% |
FCF Conversion (Net income) | 162.36% | 770.47% | 103.77% | 132.95% | - | 133.99% | 119.92% |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 2/18/20 | 2/23/21 | 2/22/22 | 2/21/23 | 2/20/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 71.89 | 70.23 | 75.66 | 75.93 | 72.03 | 70.12 | 71.23 | 77.1 | 75.86 | 72.4 | 74.42 | 79.25 | 78.66 | 75.22 | 77.93 |
EBITDA 1 | 15.06 | 15.35 | 14.08 | 17.61 | 16.86 | 16.88 | 14.53 | 16.37 | 17.35 | 16.34 | 14.57 | 17.22 | 18.17 | 18.09 | 15.32 |
EBIT 1 | 11.4 | 12 | 13.41 | 14.18 | 14.04 | 13.62 | 11.25 | 12.79 | 13.74 | 11.48 | 10.97 | 13.49 | 14.47 | 14.36 | 12.82 |
Operating Margin | 15.86% | 17.09% | 17.72% | 18.68% | 19.48% | 19.43% | 15.8% | 16.59% | 18.12% | 15.85% | 14.74% | 17.02% | 18.39% | 19.09% | 16.45% |
Earnings before Tax (EBT) 1 | 11.38 | 11.98 | 13.38 | 14.15 | 14.02 | 13.55 | 10.39 | 11.87 | 12.93 | 10.84 | 10.37 | 12.92 | 13.95 | 13.84 | 12.02 |
Net income 1 | 8.131 | 16.52 | 10.5 | 10.22 | 10.37 | 9.716 | 8.161 | 8.72 | 9.42 | 7.85 | 7.969 | 9.418 | 10.11 | 10.03 | 9.016 |
Net margin | 11.31% | 23.52% | 13.88% | 13.45% | 14.39% | 13.86% | 11.46% | 11.31% | 12.42% | 10.84% | 10.71% | 11.88% | 12.85% | 13.34% | 11.57% |
EPS 2 | 0.2500 | 0.5000 | 0.3300 | 0.3200 | 0.3200 | 0.3100 | 0.3000 | 0.3200 | 0.3400 | 0.2800 | 0.2867 | 0.3367 | 0.3567 | 0.3533 | 0.3200 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 11/9/21 | 2/22/22 | 5/10/22 | 8/9/22 | 11/8/22 | 2/21/23 | 5/9/23 | 8/8/23 | 11/7/23 | 2/20/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | 37.8 | 42.2 | 43.1 | 54.2 | - | 53 | 51.9 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex 1 | 4.57 | 1.89 | 3.24 | 4.66 | - | 2 | 2 |
Capex / Sales | 1.62% | 0.79% | 1.16% | 1.59% | - | 0.65% | 0.62% |
Announcement Date | 2/18/20 | 2/23/21 | 2/22/22 | 2/21/23 | 2/20/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-3.56% | 606M | |
-31.57% | 3.37B | |
+9.08% | 2.74B | |
-1.88% | 1.57B | |
-9.51% | 1.08B | |
+21.91% | 841M | |
-7.02% | 735M | |
-20.72% | 526M | |
-16.08% | 505M | |
-14.92% | 483M |
- Stock Market
- Equities
- HCKT Stock
- Financials The Hackett Group, Inc.