A Business at a Glance
0 of 1 daily views used (1 remaining). Sign up free for +5 more daily views (6 total), or try AAPL for a full preview.
CRA INTERNATIONAL, INC.
CRAI
$1.1B
Mkt Cap
$169.77
+1.46%
CRA INTERNATIONAL, INC. (CRAI) has a current P/E ratio of 20.9, compared to its historical median P/E of 17.5. The stock is currently considered Fair based on its historical valuation range.
CRA INTERNATIONAL, INC. (CRAI) has a 5-year average return on invested capital (ROIC) of 24.8%. This indicates strong capital allocation and a potential competitive advantage.
CRA INTERNATIONAL, INC. (CRAI) has a market capitalization of $1.1B. It is classified as a small-cap stock.
Yes, CRA INTERNATIONAL, INC. (CRAI) pays a dividend with a trailing twelve-month yield of 1.21%. The company also returns capital through share buybacks, with a buyback yield of 4.13%.
Based on historical P/E analysis, CRA INTERNATIONAL, INC. (CRAI) appears fair. The current P/E of 20.9 is 19% above its historical median of 17.5. The estimated fair value CAGR (P/E method) is 17.5%.
CRA INTERNATIONAL, INC. (CRAI) operates in the Services-Legal Services industry, within the Industrials sector.
CRA INTERNATIONAL, INC. (CRAI) reported annual revenue of $752 million in its most recent fiscal year, based on SEC EDGAR filings.
Forward-Looking Statements This annual report on Form 10-K contains forward-looking statements, as defined in Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act") and the Private Securities Litigation Reform Act of 1995, that involve risks and uncertainties. Forward-looking statements provide current expectations of future events based on certain assumptions and include any statement that does not directly relate to any historical or current fact. These statements are inherently uncertain, and actual events could differ materially from our predictions. Forward-looking statements can also be identified by words such as "future," "anticipates," "believes," "estimates," "expects," "intends," "plans," "predicts," "will," "would," "could," "can," "may," and similar terms. Forward-looking statements are not guarantees of future performance and the Company's actual results may differ significantly from the results discussed in the forward-looking statements.
| Metric | TTM | FY2026 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenue | 752M | 752M | 687M | 624M | 591M | 508M |
| Net Income | 55M | 55M | 47M | 38M | 44M | 25M |
| EPS | $8.14 | $8.14 | $6.74 | $5.39 | $5.91 | $3.07 |
| Free Cash Flow | 19M | 19M | 33M | 58M | 21M | 38M |
| ROIC | 30.4% | 30.4% | 28.3% | 24.5% | 25.4% | 15.5% |
| Gross Margin | 30.9% | 30.9% | 30.2% | 29.5% | 30.6% | 27.1% |
| Debt/Equity | 0.00 | 1.94 | 1.69 | 1.61 | 1.61 | 1.67 |
| Dividends/Share | $2.06 | $2.04 | $1.75 | $1.50 | $1.29 | $0.95 |
| Operating Income | 83M | 83M | 71M | 58M | 59M | 35M |
| Operating Margin | 11.1% | 11.1% | 10.3% | 9.2% | 9.9% | 6.8% |
| ROE | 25.6% | 25.6% | 22.0% | 18.2% | 20.8% | 11.7% |
| Shares Outstanding | 7M | 7M | 7M | 7M | 7M | 8M |
| Metric | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||
| Revenue | 270M | 278M | 306M | 325M | 370M | 418M | 451M | 508M | 591M | 624M | 687M | 752M | 752M |
| Gross Margin | 32.5% | 32.0% | 32.5% | 30.0% | 30.1% | 30.8% | 29.6% | 27.1% | 30.6% | 29.5% | 30.2% | 30.9% | 30.9% |
| R&D | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| SG&A | 67M | 64M | 69M | 71M | 87M | 90M | 94M | 90M | 110M | 115M | 125M | 135M | 135M |
| EBIT | -58M | 19M | 24M | 19M | 16M | 29M | 29M | 35M | 59M | 58M | 71M | 83M | 83M |
| Op. Margin | -21.4% | 6.7% | 7.8% | 5.8% | 4.3% | 6.9% | 6.5% | 6.8% | 9.9% | 9.2% | 10.3% | 11.1% | 11.1% |
| Net Income | -53M | 11M | 14M | 13M | 7.6M | 22M | 21M | 25M | 44M | 38M | 47M | 55M | 55M |
| Net Margin | -19.6% | 4.1% | 4.5% | 3.9% | 2.0% | 5.4% | 4.6% | 4.8% | 7.4% | 6.2% | 6.8% | 7.3% | 7.3% |
| Non-Recurring | 77M | -16K | -28K | 4.5M | -71K | -54K | -42K | 0 | 0 | 0 | 0 | 0 | 0 |
| Returns on Capital | |||||||||||||
| ROIC | -22.0% | 6.7% | 8.7% | 7.7% | 6.2% | 14.4% | 13.7% | 15.5% | 25.4% | 24.5% | 28.3% | 30.4% | 30.4% |
| ROE | -22.1% | 5.2% | 6.4% | 6.1% | 3.7% | 11.1% | 10.5% | 11.7% | 20.8% | 18.2% | 22.0% | 25.6% | 25.6% |
| ROA | -16.0% | 3.7% | 4.4% | 4.0% | 2.2% | 6.1% | 4.6% | 4.4% | 7.9% | 7.0% | 8.3% | 8.7% | 8.7% |
| Cash Flow | |||||||||||||
| Op. Cash Flow | -8.5M | 18M | 30M | 48M | 46M | 36M | 28M | 55M | 25M | 60M | 50M | 22M | 22M |
| Free Cash Flow | -11M | 16M | 26M | 35M | 36M | 21M | 11M | 38M | 21M | 58M | 33M | 19M | 19M |
| Owner Earnings | -19M | 9.0M | 18M | 33M | 30M | 21M | 14M | 39M | 8.4M | 44M | 33M | 2.4M | 2.4M |
| CapEx | 2.7M | 2.8M | 4.2M | 13M | 9.8M | 15M | 17M | 17M | 3.8M | 2.4M | 17M | 3.9M | 3.9M |
| Maint. CapEx | 5.8M | 6.5M | 6.4M | 7.9M | 8.9M | 10.0M | 11M | 13M | 12M | 12M | 12M | 14M | 14M |
| Growth CapEx | 0 | 0 | 0 | 5.1M | 898K | 5.5M | 6.0M | 4.3M | 0 | 0 | 4.9M | 0 | 0 |
| D&A | 5.8M | 6.5M | 6.4M | 7.9M | 8.9M | 10.0M | 11M | 13M | 12M | 12M | 12M | 14M | 14M |
| CapEx/OCF | N/A | 15.3% | 13.9% | 88.0% | 21.3% | 42.7% | 60.0% | 31.3% | 3.5% | 3.9% | 33.4% | 17.2% | 17.2% |
| Capital Allocation | |||||||||||||
| Dividends Paid | 0 | 0 | 0 | 1.2M | 4.9M | 5.8M | 6.8M | 7.5M | 9.6M | 11M | 12M | 14M | 14M |
| Dividend Yield | N/A | N/A | N/A | 0.6% | 2.5% | 2.0% | 1.8% | 2.3% | 1.6% | 1.6% | 1.8% | 1.1% | 1.2% |
| Share Buybacks | 9.1M | 2.2M | 25M | 19M | 20M | 28M | 18M | 13M | 28M | 31M | 33M | 47M | 47M |
| Buyback Yield | 4.8% | 1.4% | 10.3% | 9.0% | 7.6% | 7.6% | 5.9% | 3.2% | 7.5% | 3.9% | 4.6% | 3.8% | 4.1% |
| Stock-Based Comp | 4.9M | 3.0M | 5.6M | 6.9M | 6.6M | 4.8M | 3.5M | 3.2M | 4.8M | 4.4M | 5.3M | 5.9M | 5.9M |
| Debt Repayment | 0 | 1.1M | 0 | 0 | 0 | 0 | 0 | 0 | 1.0M | 0 | 0 | 0 | 0 |
| Balance Sheet | |||||||||||||
| Net Debt | -54M | -50M | N/A | -53M | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | -18M |
| Cash & Equiv. | 55M | 51M | 48M | 54M | 54M | 38M | 26M | 46M | 31M | 46M | 27M | 18M | 18M |
| Long-Term Debt | 1.0M | 1.0M | N/A | 75K | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Debt/Equity | 0.01 | 0.00 | 0.46 | 0.00 | 0.75 | 0.89 | 1.70 | 1.67 | 1.61 | 1.61 | 1.69 | 1.94 | 0.00 |
| Interest Coverage | -192.7 | 32.3 | 55.8 | 40.3 | 32.6 | 44.7 | 23.4 | 28.6 | 32.2 | 15.1 | 16.0 | 15.5 | 15.5 |
| Equity | 211M | 224M | 214M | 207M | 207M | 196M | 198M | 209M | 211M | 212M | 212M | 214M | 214M |
| Total Assets | 292M | 320M | 313M | 324M | 362M | 371M | 533M | 559M | 551M | 553M | 571M | 629M | 629M |
| Total Liabilities | 80M | 96M | 99M | 116M | 155M | 174M | 335M | 349M | 340M | 341M | 359M | 415M | 415M |
| Intangibles | 1.8M | 4.5M | 4.8M | 2.7M | 9.2M | 7.8M | 6.5M | 5.1M | 8.6M | 7.2M | 7.2M | 5.7M | 5.7M |
| Retained Earnings | 123M | 134M | 148M | 167M | 169M | 186M | 200M | 217M | 224M | 224M | 225M | 221M | 221M |
| Working Capital | 102M | 75M | 56M | 76M | 62M | 39M | 13M | 20M | 32M | 29M | 18M | -27M | -27M |
| Current Assets | 172M | 163M | 145M | 171M | 184M | 181M | 184M | 220M | 249M | 265M | 269M | 303M | 303M |
| Current Liabilities | 69M | 88M | 88M | 94M | 122M | 142M | 171M | 200M | 217M | 236M | 251M | 330M | 330M |
| Per Share Data | |||||||||||||
| EPS | -5.21 | 1.12 | 1.38 | 1.49 | 0.89 | 2.61 | 2.53 | 3.07 | 5.91 | 5.39 | 6.74 | 8.14 | 8.14 |
| Owner EPS | -1.90 | 0.88 | 1.83 | 3.89 | 3.57 | 2.49 | 1.68 | 4.83 | 1.13 | 6.18 | 4.73 | 0.36 | 0.36 |
| Book Value | 20.77 | 22.05 | 21.66 | 24.13 | 24.32 | 22.91 | 24.18 | 26.18 | 28.61 | 29.71 | 30.64 | 31.74 | 31.74 |
| Cash Flow/Share | -0.84 | 1.82 | 3.05 | 5.61 | 5.39 | 4.22 | 3.40 | 6.85 | 3.40 | 8.41 | 7.19 | 3.33 | 10.24 |
| Dividends/Share | N/A | N/A | N/A | 0.14 | 0.59 | 0.71 | 0.83 | 0.95 | 1.29 | 1.50 | 1.75 | 2.04 | 2.06 |
| Shares Out. | 10.2M | 10.2M | 9.9M | 8.6M | 8.5M | 8.6M | 8.2M | 8.0M | 7.4M | 7.1M | 6.9M | 6.7M | 6.7M |
| Valuation | |||||||||||||
| P/E Ratio | N/A | 14.0 | 18.1 | 18.5 | 33.8 | 16.4 | 14.8 | 16.8 | 14.5 | 20.7 | 15.4 | 22.9 | 20.9 |
| P/FCF | N/A | 10.2 | 9.5 | 3.7 | 7.1 | 17.7 | 27.5 | 11.0 | 27.3 | 13.8 | 21.7 | 67.7 | 61.6 |
| EV/EBIT | N/A | 3.1 | 6.3 | N/A | 9.5 | N/A | N/A | N/A | N/A | N/A | 9.4 | 15.1 | 13.5 |
| Price/Book | 0.9 | 0.7 | 1.2 | 0.7 | 1.2 | 1.9 | 1.6 | 2.0 | 2.9 | 3.8 | 3.4 | 5.9 | 5.3 |
| Price/Sales | 0.8 | 0.6 | 0.7 | 0.7 | 0.5 | 0.7 | 0.8 | 0.6 | 1.1 | 1.1 | 1.0 | 1.7 | 1.5 |
| FCF Yield | -5.9% | 9.8% | 10.5% | 24.8% | 14.0% | 5.6% | 3.6% | 9.1% | 3.5% | 7.2% | 4.6% | 1.5% | 1.6% |
| Market Cap | 191M | 159M | 247M | 142M | 258M | 368M | 307M | 413M | 604M | 798M | 718M | 1.3B | 1.1B |
| Avg. Price | 20.79 | 16.37 | 21.91 | 22.16 | 22.79 | 34.25 | 45.14 | 40.04 | 80.89 | 91.84 | 100.87 | 187.11 | 169.77 |
| Year-End Price | 18.73 | 15.68 | 25.03 | 15.35 | 30.06 | 42.73 | 37.42 | 51.70 | 78.94 | 111.73 | 103.69 | 186.74 | 169.77 |
CRA INTERNATIONAL, INC. passes 6 of 9 quality checks, suggesting mixed fundamentals.
CRA INTERNATIONAL, INC. trades at 20.9x trailing earnings, compared to its 15-year median P/E of 17.5x, suggesting it is currently Fair relative to its historical range. On a free-cash-flow basis, the stock trades at 60.1x vs a median of 15.7x. The company's 5-year average ROIC is 24.8% with a gross margin of 29.7%. Total shareholder yield (dividends + buybacks) is 5.3%. At current prices, the estimated annualized return to fair value is +10.1%.
CRA INTERNATIONAL, INC. (CRAI) has a net profit margin of 7.3%. This is a modest margin.
CRA INTERNATIONAL, INC. (CRAI) generated $19 million in free cash flow in its most recent fiscal year. Positive free cash flow supports dividends, buybacks, and debt reduction.
CRA INTERNATIONAL, INC. (CRAI) has a debt-to-equity ratio of 1.94. This indicates higher leverage, which may increase financial risk.
CRA INTERNATIONAL, INC. (CRAI) reported earnings per share (EPS) of $8.14 in its most recent fiscal year.
CRA INTERNATIONAL, INC. (CRAI) has a return on equity (ROE) of 25.6%. This indicates the company generates strong returns for shareholders.
CRA INTERNATIONAL, INC. (CRAI) has a 5-year average gross margin of 29.7%. This lower margin is typical of capital-intensive or commodity businesses.
The Ledger Terminal provides 15 years of financial data for CRA INTERNATIONAL, INC. (CRAI), sourced directly from SEC EDGAR filings. This includes income statements, balance sheets, cash flow statements, and key financial ratios.
CRA INTERNATIONAL, INC. (CRAI) has a book value per share of $31.74, based on its most recent annual SEC filing.
No recent press releases.