Cra International, Inc. (NASDAQ: CRAI)

Sector: Industrials Industry: Consulting Services CIK: 0001053706
Market Cap 1.10 Bn
P/B 5.36
P/E 25.41
P/S 1.63
ROIC (Qtr) 14.53
Div Yield % 1.41
Rev 1y % (Qtr) 10.82
Total Debt (Qtr) 194.33 Mn
Debt/Equity (Qtr) 0.96
Add ratio to table...

About

CRA International, Inc., also known as CRA, is a prominent global consulting firm that specializes in economic, financial, and management consulting services. Established in 1965, the company's headquarters are located in Boston, Massachusetts, with offices spread across the Americas, Europe, and Australia. CRA's main business activities involve providing consulting services to corporate clients and attorneys in a diverse range of industries. These services are categorized into two major areas: litigation, regulatory, and financial consulting, and...

Read more

Investment thesis

Bull case

  • Strong tangible asset base of 528.34M provides 2.72x coverage of total debt 194.33M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 28.43M exceeds capital expenditure of 13.40M by 2.12x, indicating strong organic growth funding capability.
  • Tangible assets of 528.34M provide exceptional 65.79x coverage of deferred revenue 8.03M, showing strong service capability backing.
  • Retained earnings of 211.66M provide full 2.62x coverage of long-term debt 80.67M, indicating strong internal capital position.
  • Operating cash flow of 41.83M provides strong 5.21x coverage of deferred revenue 8.03M, indicating service delivery capability.

Bear case

  • Operating cash flow of 41.83M barely covers its investment activities of (13.40M), with a coverage ratio of -3.12, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 41.83M provides thin coverage of dividend payments of (13.55M) with a -3.09 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating cash flow of 41.83M provides minimal 1.82x coverage of tax expenses of 22.99M, suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of 84.56M show weak coverage of depreciation charges of 29.08M, with a 2.91 ratio indicating high capital intensity and potential reinvestment needs.
  • High financing cash flow of (29.74M) relative to working capital of (33.02M), which is 0.90x suggests concerning dependence on external funding for operational needs.

Consolidation Items Breakdown of Revenue (2024)

Geographical Breakdown of Revenue (2024)

Peer comparison

Companies in the Consulting Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 VRSK Verisk Analytics, Inc. 28.99 Bn 59.50 10.85 4.89 Bn
2 EFX Equifax Inc 23.01 Bn 48.18 7.65 4.81 Bn
3 BAH Booz Allen Hamilton Holding Corp 9.48 Bn 11.30 0.83 4.14 Bn
4 FCN Fti Consulting, Inc 5.36 Bn 20.13 1.45 0.74 Bn
5 HURN Huron Consulting Group Inc. 2.29 Bn 21.14 1.38 0.65 Bn
6 ICFI ICF International, Inc. 1.43 Bn 22.60 0.96 0.62 Bn
7 CRAI Cra International, Inc. 1.10 Bn 25.41 1.63 0.19 Bn
8 SBC SBC Medical Group Holdings Inc 0.48 Bn 11.17 2.71 0.03 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.00 1.96
EV to Cash from Ops. EV/CFO 41.42 5.36
EV to Debt EV to Debt 6.48 58.47
EV to EBIT EV/EBIT 19.61 18.59
EV to EBITDA EV/EBITDA 13.58 20.71
EV to Free Cash Flow [EV/FCF] EV/FCF 52.44 11.61
EV to Market Cap EV to Market Cap 1.15 -835.88
EV to Revenue EV/Rev 1.87 5.73
Price to Book Value [P/B] P/B 5.36 3.44
Price to Earnings [P/E] P/E 25.41 22.21
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 4.18 0.70
Dividend Payout Ratio % Div Payout % (Qtr) 23.30 4.25
Dividend per Basic Share Div per Share (Qtr) 1.96 0.32
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 45.20 6.40
Interest Coverage Int. cover (Qtr) 16.96 92.47
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -109.77 -330.08
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -8.11 126.66
Dividend Growth (1y) % Div 1y % (Qtr) 16.67 0.43
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 30.74 -18.91
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 21.89 -12.32
EBIT Growth (1y) % EBIT 1y % (Qtr) 31.67 -132.53
EBT Growth (1y) % EBT 1y % (Qtr) 32.14 -937.51
EPS Growth (1y) % EPS 1y % (Qtr) 34.19 -76.24
FCF Growth (1y) % FCF 1y % (Qtr) 18.34 -11.33
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 14.78 12.14
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.16 0.77
Cash Payout Ratio Cash Payout (Qtr) 0.25 0.09
Cash Ratio Cash Ratio (Qtr) 0.07 2.02
Current Ratio Curr Ratio (Qtr) 0.90 4.88
Debt to Equity Ratio Debt/Equity (Qtr) 0.96 0.55
Interest Cover Ratio Int Coverage (Qtr) 16.96 92.47
Times Interest Earned Times Interest Earned (Qtr) 16.96 92.47
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 15.50 -16.97
EBIT Margin % EBIT Margin % (Qtr) 11.57 -96.24
EBT Margin % EBT Margin % (Qtr) 10.88 -22.60
Gross Margin % Gross Margin % (Qtr) 31.50 54.26
Net Profit Margin % Net Margin % (Qtr) 7.70 -25.32