Financials R1 RCM Inc. Nasdaq

Equities

RCM

US7493971052

Healthcare Facilities & Services

Market Closed - Nasdaq 04:00:00 2024-06-10 pm EDT 5-day change 1st Jan Change
12.55 USD -2.18% Intraday chart for R1 RCM Inc. -1.88% -46.87%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,465 2,802 7,046 4,561 4,432 5,287 - -
Enterprise Value (EV) 1 1,727 3,180 7,689 6,237 5,896 7,218 6,896 6,445
P/E ratio -162 x 72.8 x 69.8 x -68.4 x 1,057 x -73.1 x 95 x 40.4 x
Yield - - - - - - - -
Capitalization / Revenue 1.24 x 2.21 x 4.78 x 2.52 x 1.97 x 2.02 x 1.81 x 1.64 x
EV / Revenue 1.46 x 2.5 x 5.21 x 3.45 x 2.62 x 2.76 x 2.36 x 2.01 x
EV / EBITDA 10.3 x 13.3 x 22.4 x 14.7 x 9.6 x 11.2 x 8.93 x 7.27 x
EV / FCF 32.6 x 254 x 36.1 x -60.3 x 24.8 x 51.1 x 23.2 x 15.7 x
FCF Yield 3.06% 0.39% 2.77% -1.66% 4.03% 1.96% 4.31% 6.38%
Price to Book 81.8 x - 20.5 x 1.2 x 1.74 x 1.85 x 1.7 x 1.51 x
Nbr of stocks (in thousands) 112,865 116,662 276,434 416,511 419,308 421,255 - -
Reference price 2 12.98 24.02 25.49 10.95 10.57 12.55 12.55 12.55
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/27/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,186 1,271 1,475 1,806 2,254 2,613 2,922 3,214
EBITDA 1 168 240 343.6 425.5 614.3 644.6 772.3 886.3
EBIT 1 57.7 80 145.7 3 147.9 91.22 236.1 349.9
Operating Margin 4.86% 6.3% 9.88% 0.17% 6.56% 3.49% 8.08% 10.89%
Earnings before Tax (EBT) 1 9.8 118.4 126.8 -61 21 -83.09 84.2 217.6
Net income 1 -8.7 117.1 97.2 -57.6 3.3 -77.49 49.48 122.4
Net margin -0.73% 9.21% 6.59% -3.19% 0.15% -2.97% 1.69% 3.81%
EPS 2 -0.0800 0.3300 0.3652 -0.1600 0.0100 -0.1717 0.1321 0.3103
Free Cash Flow 1 52.9 12.5 213.1 -103.4 237.6 141.4 297.4 411
FCF margin 4.46% 0.98% 14.45% -5.72% 10.54% 5.41% 10.18% 12.79%
FCF Conversion (EBITDA) 31.49% 5.21% 62.02% - 38.68% 21.93% 38.51% 46.37%
FCF Conversion (Net income) - 10.67% 219.24% - 7,200% - 601.02% 335.87%
Dividend per Share 2 - - - - - - - -
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/27/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 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 2025 Q2
Net sales 1 398.9 385.7 391.9 496 532.8 545.6 560.7 572.8 575.1 603.9 639 657 713.1 685.4 722.9
EBITDA 1 95.1 89.3 87.2 124 125 142.2 142.9 161.5 167.7 152.2 152.4 153.8 187.8 173.9 190
EBIT 1 50.2 43.2 -38 2 -4.2 33.7 23.9 41.2 49.1 8 13.85 19.65 47.9 43.1 41.65
Operating Margin 12.58% 11.2% -9.7% 0.4% -0.79% 6.18% 4.26% 7.19% 8.54% 1.32% 2.17% 2.99% 6.72% 6.29% 5.76%
Earnings before Tax (EBT) 1 45.1 38.5 -44.9 -21.7 -32.9 3 -8.6 9.1 17.5 -33.3 -27.37 -24.63 -0.5191 -6.464 -0.7172
Net income 1 36 29.4 -20.4 -29.5 -37.1 0.3 0.3 1.3 1.4 -35.1 -22.77 -25.13 3.97 -5.983 0.1374
Net margin 9.02% 7.62% -5.21% -5.95% -6.96% 0.05% 0.05% 0.23% 0.24% -5.81% -3.56% -3.82% 0.56% -0.87% 0.02%
EPS 2 0.1100 0.0900 -0.0700 -0.0700 -0.0900 0.000700 - - 0.003100 -0.0800 -0.0502 -0.0493 0.008440 -0.007220 0.008210
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 2/17/22 5/9/22 8/3/22 11/8/22 2/16/23 5/4/23 8/2/23 11/2/23 2/27/24 5/8/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 262 378 642 1,676 1,464 1,932 1,609 1,159
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.56 x 1.576 x 1.869 x 3.94 x 2.383 x 2.997 x 2.083 x 1.307 x
Free Cash Flow 1 52.9 12.5 213 -103 238 141 297 411
ROE (net income / shareholders' equity) 98.4% 108% 44.7% -3.76% 0.12% -0.31% 2.9% 5.23%
ROA (Net income/ Total Assets) 9.84% 5.38% 7.37% -1.75% 0.07% -1.63% 0.02% 0.97%
Assets 1 -88.46 2,176 1,319 3,295 5,038 4,740 243,374 12,666
Book Value Per Share 2 0.1600 - 1.250 9.120 6.060 6.770 7.370 8.290
Cash Flow per Share 2 - - 0.9900 -0.0300 0.7500 0.6100 1.210 1.390
Capex 1 61 49.3 51.7 93.5 103 128 147 161
Capex / Sales 5.14% 3.88% 3.51% 5.18% 4.55% 4.89% 5.02% 5%
Announcement Date 2/20/20 2/18/21 2/17/22 2/16/23 2/27/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
12.83 USD
Average target price
16.85 USD
Spread / Average Target
+31.30%
Consensus