1800-272-662
Shopping Cart 0
countryflagAU
Login

CRA International Inc

Industrials US CRAI

171.75USD
-1.42(0.82%)

Last update at 2026-03-10T20:00:00Z

Day Range

164.61174.30
LowHigh

52 Week Range

80.50178.08
LowHigh

Fundamentals

  • Previous Close 173.17
  • Market Cap1178.83M
  • Volume234149
  • P/E Ratio28.08
  • Dividend Yield0.98%
  • EBITDA73.95M
  • Revenue TTM642.92M
  • Revenue Per Share TTM92.38
  • Gross Profit TTM 181.88M
  • Diluted EPS TTM6.07

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 58.80M 54.27M 33.62M 26.80M 28.93M
Minority interest - - 0.00000M 0.00000M -0.02000M
Net income 43.62M 41.68M 24.51M 20.75M 22.49M
Selling general administrative 110.09M 97.37M 90.03M 93.61M 89.53M
Selling and marketing expenses - - - - -
Gross profit 180.82M 165.88M 137.66M 133.61M 128.46M
Reconciled depreciation 25.75M 25.78M 24.88M 21.27M 9.94M
Ebit 58.74M 55.74M 34.80M 29.35M 28.93M
Ebitda 70.73M 68.51M 47.64M 40.00M 38.93M
Depreciation and amortization 12.00M 12.77M 12.84M 10.65M 9.99M
Non operating income net other 1.89M -0.49400M 0.04M -1.30000M 0.65M
Operating income 58.74M 55.74M 34.80M 29.35M 28.93M
Other operating expenses 532.16M 510.19M 473.58M 422.02M 388.71M
Interest expense 1.83M 0.97M 1.22M 1.25M 0.65M
Tax provision 15.18M 12.60M 9.12M 6.05M 6.46M
Interest income - - - - -
Net interest income -1.82600M -0.97000M -1.21600M -1.25400M -0.64700M
Extraordinary items - - - - -0.30000M
Non recurring - - - - -
Other items - - - - -
Income tax expense 15.18M 12.60M 9.12M 6.05M 6.46M
Total revenue 590.90M 565.93M 508.37M 451.37M 417.65M
Total operating expenses 122.08M 110.14M 102.87M 104.26M 99.53M
Cost of revenue 410.08M 400.05M 370.71M 317.76M 289.19M
Total other income expense net 0.06M -1.46400M -1.17400M -2.55100M 0.65M
Discontinued operations - - - - -
Net income from continuing ops 43.62M 41.68M 24.51M 20.75M 22.47M
Net income applicable to common shares 43.62M 41.68M 24.51M 20.75M 22.49M
Preferred stock and other adjustments - - - - -
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Total assets 553.21M 550.92M 555.36M 558.51M 533.24M
Intangible assets 7.20M 8.59M 4.18M 5.11M 6.48M
Earning assets - - - - -
Other current assets 11.57M 22.43M 21.16M 21.82M 14.03M
Total liab 341.11M 339.76M 349.53M 349.49M 335.49M
Total stockholder equity 212.10M 211.15M 205.83M 209.02M 197.75M
Deferred long term liab - 0.95M 11.98M 7.80M 15.57M
Other current liab 184.21M 161.55M 162.42M 157.28M 125.77M
Common stock - 1.74M - 0.50M 9.27M
Capital stock 0.00000M 1.74M 0.00000M 0.50M 9.27M
Retained earnings 224.28M 224.39M 215.78M 217.00M 200.25M
Other liab - 16.63M 11.98M 9.91M 17.53M
Good will 93.99M 92.90M 88.94M 89.19M 88.50M
Other assets - 0.02M 48.81M 59.22M 62.72M
Cash 45.59M 31.45M 66.13M 45.68M 25.64M
Cash and equivalents - - - - -
Total current liabilities 236.09M 217.12M 213.09M 200.13M 171.41M
Current deferred revenue 6.70M 12.02M 12.82M 9.87M 6.72M
Net debt 63.17M 90.53M 72.67M 107.33M 133.76M
Short term debt 16.48M 15.97M 14.34M 13.56M 12.85M
Short long term debt - - - - -
Short long term debt total 108.75M 121.98M 138.80M 153.00M 159.40M
Other stockholder equity - 200.68M 205.83M -8.48300M 0.24M
Property plant equipment - 45.58M 53.61M 62.88M 61.30M
Total current assets 265.48M 248.86M 249.35M 219.97M 184.08M
Long term investments - - - - -
Net tangible assets - 109.64M 112.72M 114.72M 102.77M
Short term investments - - - - -
Net receivables 208.31M 194.99M 162.06M 152.48M 144.41M
Long term debt - - - - -
Inventory 0.00000M - - - -
Accounts payable 28.70M 27.58M 23.51M 19.43M 26.07M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -12.18200M -14.98100M -9.95000M -8.48300M -11.76300M
Additional paid in capital - - - - -
Common stock total equity - 1.74M - 0.50M 9.27M
Preferred stock total equity - - - - -
Retained earnings total equity - 224.39M 215.78M 217.00M 200.25M
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 2.42M 49.08M 48.81M 59.22M 62.72M
Deferred long term asset charges - - - - -
Non current assets total 287.74M 302.06M 306.01M 338.54M 349.17M
Capital lease obligations 108.75M 121.98M 138.80M 153.00M 159.40M
Long term debt total - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -18.16500M -2.62300M -17.09400M -16.69300M -15.44700M
Change to liabilities 2.25M 14.88M 25.34M 16.19M 21.99M
Total cashflows from investing activities -18.16500M -2.62300M -17.09400M -16.69300M -15.44700M
Net borrowings -1.00800M - - - -
Total cash from financing activities -38.95200M -51.99300M -19.50000M -23.81800M -35.74700M
Change to operating activities -20.93000M -0.44800M -18.42800M -19.77400M -3.56900M
Net income 43.62M 41.68M 24.51M 20.75M 22.47M
Change in cash -34.68300M 20.45M 20.04M -12.38900M -16.00700M
Begin period cash flow 66.13M 45.68M 25.64M 38.03M 54.03M
End period cash flow 31.45M 66.13M 45.68M 25.64M 38.03M
Total cash from operating activities 25.12M 75.70M 54.66M 27.83M 36.19M
Issuance of capital stock - - - - -
Depreciation 25.75M 25.78M 24.88M 21.27M 9.94M
Other cashflows from investing activities -14.35200M - - - -
Dividends paid -9.58000M -8.28900M -7.39500M -6.53900M 5.78M
Change to inventory - -19.27400M -29.27600M -16.54600M -21.77300M
Change to account receivables -24.92900M -5.68900M -1.94800M -12.75900M -14.42700M
Sale purchase of stock -27.63000M -44.97600M -13.37100M -18.06800M -27.88400M
Other cashflows from financing activities 122.85M -3.88500M -0.97000M -2.42200M -4.24500M
Change to netincome 4.74M 3.90M 4.12M 2.51M 5.97M
Capital expenditures 3.81M 2.62M 17.09M 16.69M 15.45M
Change receivables -24.92900M -5.68900M -1.94800M -12.75900M -17.41400M
Cash flows other operating -12.55700M 8.16M -10.18900M -9.46400M -6.77500M
Exchange rate changes - - - 0.29M -1.00200M
Cash and cash equivalents changes -31.99600M 21.08M 18.07M -12.38900M -16.00700M
Change in working capital -48.98800M 4.34M 1.02M -16.69100M -2.19700M
Stock based compensation 4.77M 4.09M 3.23M 3.46M 4.82M
Other non cash items -0.22300M -0.63100M -0.09000M 0.21M 1.98M
Free cash flow 21.31M 73.08M 37.57M 11.14M 20.74M

Peer Comparison

Sector: Industrials Industry: Consulting Services

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
CRAI
CRA International Inc		 -1.42 0.82% 171.75 28.08 24.15 1.60 4.71 1.70 12.96
EXPGY
Experian plc PK		 0.22 0.58% 38.03 36.49 25.77 5.58 8.99 6.09 18.35
EXPGF
Experian PLC		 - -% 37.13 35.74 25.51 5.52 8.89 6.09 18.35
VRSK
Verisk Analytics Inc		 -7.62 3.62% 202.66 46.09 34.36 11.85 102.47 12.89 24.27
EFX
Equifax Inc		 -8.67 4.24% 195.94 59.20 29.67 5.98 7.15 7.07 23.92

Reports Covered

Stock Research & News

View All

Profile

CRA International, Inc., together with its subsidiaries, provides economic, financial, and management consulting services worldwide. It advises clients on economic and financial matters pertaining to litigation and regulatory proceedings; and guides corporations through business strategy and performance-related issues. The company also offers consulting services, including research and analysis, expert testimony, and support in litigation and regulatory proceedings in the areas of finance, accounting, economics, insurance, and forensic accounting and investigations to corporate clients and attorneys. In addition, it offers management consulting services comprising strategy development, performance improvement, corporate strategy and portfolio analysis, estimation of market demand, environmental, social and corporate governance and sustainability strategy and analysis, design and implementation of auction and bidding, new product pricing strategies, survey and market research, valuation of intellectual property and other assets, assessment of competitors' actions, and analysis of new sources of supply. The company serves various industries, including communications and media; consumer, health, and wellness products; energy; entertainment and leisure; financial services; healthcare; life sciences; manufacturing and industries; natural resources; retail and distribution; technology; and transportation. CRA International, Inc. was incorporated in 1965 and is headquartered in Boston, Massachusetts.

CRA International Inc

200 Clarendon Street, Boston, MA, United States, 02116-5092

Key Executives

Name Title Year Born
Mr. Paul A. Maleh Chairman, Pres & CEO 1964
Mr. Daniel K. Mahoney CFO, Exec. VP & Treasurer 1979
Mr. Jonathan D. Yellin Exec. VP & Gen. Counsel 1964
Mr. Chad Holmes Exec. VP & Chief Corp. Devel. Officer 1973
Ms. Mary Beth Savio VP & Director of Operations NA
Mr. Samuel Lynch Principal NA
Mr. Elahd Toam Principal NA
Ms. Cristina Caffarra VP & Head of European Competition Practice NA
Dr. Miguel Herce Principal NA
Dr. Xiao-Ru Wang Principal NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.