MATRIX SERVICE COMPANY |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.15 USD | -2.31% |
|
-6.97% | +3.78% |
| 05-09 | Transcript : Matrix Service Company, Q3 2024 Earnings Call, May 09, 2024 | |
| 05-08 | Earnings Flash (MTRX) MATRIX SERVICE COMPANY Reports Q3 Revenue $166M, vs. Street Est of $195.3M | MT |
Valuation
| Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 543.1 | 254.1 | 278.5 | 135.6 | 159.3 | 277.2 | - | - |
| Enterprise Value (EV) 1 | 458.7 | 190.8 | 194.6 | 83.19 | 114.5 | 239.2 | 246.4 | 224.9 |
| P/E ratio | 20.1 x | -7.84 x | -8.9 x | -2.12 x | -3.04 x | -10.5 x | 54.9 x | 10.3 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.38 x | 0.23 x | 0.41 x | 0.19 x | 0.2 x | 0.37 x | 0.31 x | 0.27 x |
| EV / Revenue | 0.32 x | 0.17 x | 0.29 x | 0.12 x | 0.14 x | 0.32 x | 0.28 x | 0.22 x |
| EV / EBITDA | 8.17 x | 5.1 x | -10.2 x | -1.55 x | -4.82 x | -14.6 x | 13 x | 4.79 x |
| EV / FCF | 21 x | 7.47 x | -26.6 x | -1.45 x | 92.5 x | -5.45 x | -25.6 x | 11.4 x |
| FCF Yield | 4.76% | 13.4% | -3.76% | -69.2% | 1.08% | -18.4% | -3.91% | 8.78% |
| Price to Book | 1.59 x | 0.83 x | 0.98 x | 0.6 x | 0.85 x | 1.83 x | 1.78 x | 1.54 x |
| Nbr of stocks (in thousands) | 26,807 | 26,140 | 26,524 | 26,791 | 27,047 | 27,309 | - | - |
| Reference price 2 | 20.26 | 9.720 | 10.50 | 5.060 | 5.890 | 10.15 | 10.15 | 10.15 |
| Announcement Date | 28/08/19 | 02/09/20 | 13/09/21 | 07/10/22 | 11/09/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,417 | 1,101 | 673.4 | 707.8 | 795 | 741.5 | 889.9 | 1,012 |
| EBITDA 1 | 56.15 | 37.44 | -19.13 | -53.64 | -23.74 | -16.44 | 19 | 46.97 |
| EBIT 1 | 37.93 | 18.32 | -36.99 | -68.9 | -37.43 | -32.44 | - | 26.97 |
| Operating Margin | 2.68% | 1.66% | -5.49% | -9.73% | -4.71% | -4.37% | - | 2.67% |
| Earnings before Tax (EBT) 1 | 38.41 | -36.64 | -43.26 | -58.28 | -52.76 | -26.55 | 10.2 | 34.75 |
| Net income 1 | 27.98 | -33.07 | -31.22 | -63.9 | -52.36 | -26.35 | 5.075 | 27.08 |
| Net margin | 1.98% | -3% | -4.64% | -9.03% | -6.59% | -3.55% | 0.57% | 2.68% |
| EPS 2 | 1.010 | -1.240 | -1.180 | -2.390 | -1.940 | -0.9650 | 0.1850 | 0.9850 |
| Free Cash Flow 1 | 21.84 | 25.55 | -7.325 | -57.54 | 1.238 | -43.9 | -9.632 | 19.75 |
| FCF margin | 1.54% | 2.32% | -1.09% | -8.13% | 0.16% | -5.92% | -1.08% | 1.95% |
| FCF Conversion (EBITDA) | 38.89% | 68.23% | - | - | - | - | - | 42.05% |
| FCF Conversion (Net income) | 78.04% | - | - | - | - | - | - | 72.93% |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 28/08/19 | 02/09/20 | 13/09/21 | 07/10/22 | 11/09/23 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: June | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 162 | 177 | 200.7 | 208.4 | 193.8 | 186.9 | 205.9 | 197.7 | 175 | 166 | 202.8 | 213.3 | 221.3 | 221.4 | 233.9 |
| EBITDA 1 | -8.926 | -15.09 | -13.54 | -0.161 | -13.09 | -9.121 | 0.859 | -2.343 | 0.279 | -11.72 | -2.581 | 0.65 | 3.637 | 6.878 | 7.835 |
| EBIT 1 | -12.72 | -11.13 | -17.24 | -3.803 | -18.85 | -12.44 | -2.336 | -5.254 | -7.148 | -14.37 | -7.67 | -4.1 | -0.2815 | 2.128 | 3.085 |
| Operating Margin | -7.85% | -6.29% | -8.59% | -1.82% | -9.72% | -6.66% | -1.13% | -2.66% | -4.08% | -8.66% | -3.78% | -1.92% | -0.13% | 0.96% | 1.32% |
| Earnings before Tax (EBT) 1 | -13.94 | -35.05 | 13.51 | -6.512 | -32.83 | -13.05 | -0.373 | -3.167 | -2.845 | -14.58 | -5.95 | -2.45 | 0.55 | 3.3 | 8.8 |
| Net income 1 | -24.92 | -34.9 | 13.46 | -6.512 | -32.83 | -12.69 | -0.336 | -3.167 | -2.851 | -14.58 | -5.75 | -2.845 | -0.016 | 2.582 | 5.353 |
| Net margin | -15.39% | -19.72% | 6.7% | -3.12% | -16.94% | -6.79% | -0.16% | -1.6% | -1.63% | -8.78% | -2.84% | -1.33% | -0.01% | 1.17% | 2.29% |
| EPS 2 | -0.9300 | -1.300 | 0.5000 | -0.2400 | -1.220 | -0.4700 | -0.0100 | -0.1200 | -0.1000 | -0.5300 | -0.2100 | -0.1050 | - | 0.0950 | 0.1950 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 07/02/22 | 09/05/22 | 07/10/22 | 07/11/22 | 09/02/23 | 08/05/23 | 11/09/23 | 08/11/23 | 07/02/24 | 08/05/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 84.4 | 63.3 | 83.9 | 52.4 | 44.8 | 38 | 30.8 | 52.2 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 21.8 | 25.5 | -7.33 | -57.5 | 1.24 | -43.9 | -9.63 | 19.8 |
| ROE (net income / shareholders' equity) | 8.34% | 3.28% | -8.83% | - | - | - | - | - |
| ROA (Net income/ Total Assets) | 4.7% | 1.88% | -5.32% | - | - | - | - | - |
| Assets 1 | 595.7 | -1,761 | 586.7 | - | - | - | - | - |
| Book Value Per Share 2 | 12.80 | 11.80 | 10.80 | 8.500 | 6.930 | 5.560 | 5.710 | 6.600 |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 19.6 | 18.5 | 4.35 | 3.35 | 9.01 | 11.3 | 13 | 14.4 |
| Capex / Sales | 1.38% | 1.68% | 0.65% | 0.47% | 1.13% | 1.53% | 1.46% | 1.43% |
| Announcement Date | 28/08/19 | 02/09/20 | 13/09/21 | 07/10/22 | 11/09/23 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
10.15
USD
Average target price
17
USD
Spread / Average Target
+67.49%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +3.78% | 277M | |
| -10.86% | 61.52B | |
| +1.99% | 59.17B | |
| +30.31% | 41.16B | |
| +15.18% | 31.77B | |
| +9.87% | 28.62B | |
| +14.79% | 20.76B | |
| +11.42% | 18.83B | |
| +79.03% | 18.13B | |
| +32.18% | 17.13B |
- Stock Market
- Equities
- MTRX Stock
- Financials Matrix Service Company
