Previous Close | $24.62 |
Intrinsic Value | $1.71 |
Upside potential | -93% |
Data is not available at this time.
The Hackett Group, Inc. operates as a leading consultancy and benchmarking firm specializing in business transformation, digital strategy, and operational excellence. The company serves mid-to-large enterprises across industries, offering advisory services, technology implementation, and performance benchmarking. Its revenue model is primarily fee-based, driven by project engagements and subscription services for proprietary research and data analytics. Hackett differentiates itself through deep domain expertise in finance, procurement, and HR optimization, leveraging its intellectual property and best-practice methodologies to deliver measurable client outcomes. The firm competes in the crowded management consulting space but maintains a niche position by focusing on data-driven decision-making and ROI-centric solutions. Its client base includes Fortune 1000 companies seeking to enhance efficiency and digital maturity, positioning Hackett as a trusted partner for complex business challenges.
In FY 2024, Hackett reported $313.9 million in revenue with net income of $29.6 million, reflecting a 9.4% net margin. Diluted EPS stood at $1.05, supported by disciplined cost management. Operating cash flow was robust at $47.7 million, exceeding net income, while capital expenditures were modest at $4.1 million, indicating capital-light operations. The firm demonstrates consistent profitability with efficient working capital management.
Hackett generates stable earnings with $1.05 EPS, translating to a 20.2% return on equity based on FY 2024 figures. The company's capital efficiency is evident in its ability to convert 16.1% of revenue to operating cash flow. With minimal capex requirements, Hackett maintains strong free cash flow generation, allowing for reinvestment in intellectual property and selective acquisitions to enhance service offerings.
The balance sheet remains healthy with $16.4 million in cash and equivalents against $15.7 million of total debt, resulting in a net cash position. Debt levels appear manageable at 0.5x net income. The conservative capital structure provides flexibility for organic growth and shareholder returns, with no apparent liquidity constraints given the strong cash conversion cycle.
Hackett has maintained a consistent dividend policy, paying $0.45 per share annually. While growth has been steady rather than explosive, the firm has demonstrated resilience across economic cycles. The dividend payout ratio of 42.9% leaves room for reinvestment while providing income to shareholders. Future growth may hinge on expanding digital transformation offerings and cross-selling opportunities within its client base.
At current trading levels, Hackett commands a P/E ratio of approximately 14x based on FY 2024 earnings, suggesting modest market expectations. The valuation reflects its position as a niche player in consulting services rather than a high-growth tech-enabled firm. Investors appear to price Hackett as a steady cash generator with limited multiple expansion potential absent significant business model evolution.
Hackett's key advantages include its proprietary benchmarking databases and industry-specific expertise that create switching costs for clients. The outlook remains stable as enterprises continue prioritizing operational efficiency, though competitive pressures may intensify. Success will depend on the firm's ability to integrate emerging technologies like AI into its service offerings while maintaining its reputation for quantifiable results delivery.
Company 10-K, Investor Relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |