Projected Income Statement: Marten Transport, Ltd.

Forecast Balance Sheet: Marten Transport, Ltd.

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

Cash Flow Forecast: Marten Transport, Ltd.

Fiscal Period: December 2021 2023 2024 2026 2027
CAPEX 1 - - - - -
Change - - - - -
Free Cash Flow (FCF) 1 52.91 -7.972 -98.42 41.21 40.4
Change - - -1,134.52% - -1.96%
Announcement Date 25/01/22 25/01/24 27/01/25 - -
1USD in Million
Estimates

Forecast Financial Ratios: Marten Transport, Ltd.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - 22.01% 20.13% 18.28% 15.03% 14.52% 14.86% 16.79%
EBIT Margin (%) - 11.47% 11.34% 7.96% 3.45% 2.59% 2.49% 4.76%
EBT Margin (%) - 11.48% 11.41% 8.3% 3.77% 2.76% 2.7% 5.25%
Net margin (%) - 8.77% 8.73% 6.22% 2.79% 1.97% 2.02% 3.99%
FCF margin (%) - 5.43% - -0.7% -10.21% - 4.63% 4.24%
FCF / Net Income (%) - 61.93% - -11.33% -365.56% - 228.94% 106.32%

Profitability

        
ROA 6.36% 7% 8.85% 4.89% 1.8% 0.71% - -
ROE 11.41% 13.43% 16.28% 9.63% 3.53% 2.27% - -

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 - - - 0.24 0.24 0.24 0.24 0.24
Change - - - - 0% 0% 0% 0%
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - 1.02 1.35 0.86 0.33 0.21 0.2785 0.5063
Change - - 32.35% -36.3% -61.63% -36.36% 32.6% 81.81%
Nbr of stocks (in thousands) - 82,943 81,097 81,309 81,448 81,520 81,589 81,589
Announcement Date - 25/01/22 24/01/23 25/01/24 27/01/25 27/01/26 - -
1USD
Estimates
2026 *2027 *
P/E ratio 55.9x 30.8x
PBR - -
EV / Sales 1.43x 1.34x
Yield 1.54% 1.54%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
15.58USD
Average target price
17.00USD
Spread / Average Target
+9.11%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. MRTN Stock
  4. Financials Marten Transport, Ltd.