CRA International, Inc. Financial Ratios — CRAI Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	7.78	-21.63	5.13	6.09	3.47	5.83	3.48	10.56	9.91	11.48	19.24	19.74	17.09	20.67	24.31
Return on Assets (%)	4.56	-15.96	3.71	4.3	2.44	4.04	2.22	6.14	4.59	4.49	7.48	7.89	6.97	8.3	9.13
Return on Capital (%)	7.46	- -	5.3	6.25	4.19	5.36	3.55	10.8	7.52	6.87	11.7	12.8	12.12	15	17.21
Return on Invested Capital (%)	6.38	- -	5.42	6.37	4.31	5.97	3.94	11.37	8.31	7.1	12.2	12.97	13.09	15.92	18.47
Gross Margin (%)	34.68	32.55	32.03	32.5	31.59	29.99	30.06	30.76	29.6	27.08	29.31	30.6	29.52	30.18	30.91
EBITDA Margin (%)	11.19	7.18	8.97	9.95	7.73	8.25	6.65	9.32	11.22	11.74	14.4	14.3	13.36	14.19	14.99
Operating Margin (%)	9.52	5.02	6.65	7.85	5.57	5.83	4.26	6.93	6.5	6.84	9.85	9.94	9.22	10.29	11.06
Incremental Operating Margin (%)	-437.76	44.43	61.34	19.77	253.31	9.43	-6.97	27.69	1.22	9.56	36.38	12.01	-3.6	20.82	19.28
Pretax Margin (%)	9.2	-21.46	6.44	7.61	3.89	6.74	4.1	6.93	5.94	6.61	9.59	9.95	8.38	9.64	10.19
Profit Margin (%)	5.52	-19.6	4.08	4.45	2.52	3.97	2.06	5.39	4.6	4.82	7.36	7.38	6.17	6.79	7.29
Net Income to Common Margin (%)	5.52	-19.6	4.08	4.45	2.52	3.97	2.06	5.39	4.6	4.82	7.36	7.38	6.17	6.79	7.29
Effective Tax Rate (%)	39.66	- -	37.3	42.5	46.47	34.98	49.22	22.33	22.58	27.11	23.21	25.82	26.41	29.57	28.46
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	7.48	63.53	26.9	32.7	30.62	19.89	21.96	28.08	26.36	25.25
Sustainable Growth Rate (%)	7.78	-21.63	5.13	6.09	3.47	5.39	1.27	7.72	6.67	7.96	15.41	15.41	12.29	15.22	18.17

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	2	2	1	1	- -	- -	- -	- -	159	153	139	122	109	103	127
ST Debt	1	1	- -	- -	- -	- -	- -	- -	13	14	14	16	16	19	51
LT Debt	2	1	1	1	- -	- -	- -	- -	147	139	124	106	92	85	76
Total Debt/EBITDA	0.07	0.09	0.04	0.03	- -	- -	- -	- -	3.15	2.56	1.7	1.44	1.3	1.06	1.13
Net Debt/EBITDA	-1.74	-2.77	-2.01	-1.55	-1.62	-2	-2.19	-0.98	-0.51	-0.77	-0.81	-0.37	-0.55	-0.27	0.14
Total Debt/EBIT	0.08	0.12	0.05	0.04	- -	- -	- -	- -	5.43	4.4	2.49	2.08	1.89	1.46	1.53
Net Debt/EBIT	-2.04	-3.96	-2.71	-1.96	-2.25	-2.83	-3.43	-1.31	-0.87	-1.31	-1.19	-0.54	-0.79	-0.38	0.19
EBITDA to Interest Expense	37.63	64.75	43.51	70.72	43.61	57.13	50.87	60.17	40.4	49.07	84.04	46.27	21.87	22.09	21.02
EBITDA-CapEx/Interest Expense	28.55	55.64	38.61	60.99	10.2	29.36	30.71	36.3	27.09	35.02	81.34	44.18	21.25	18.33	20.3
EBIT to Interest Expense	32.01	45.28	32.26	55.78	31.45	40.34	32.57	44.72	23.4	28.62	57.46	32.17	15.1	16.02	15.51
Interest Expense	1	- -	1	- -	1	- -	- -	1	1	1	1	2	4	4	5
Common Equity/Total Assets	73.68	73.9	70.94	70.43	70.45	68.3	59.93	56.38	39.29	38.94	38.85	41.05	40.54	39.75	35.55
Long-Term Debt/Equity (%)	0.61	0.47	0.45	0.46	- -	- -	- -	- -	74.11	66.71	60.47	50.2	43.51	39.86	35.59
Long-Term Debt/Capital (%)	0.59	0.46	0.44	0.44	- -	- -	- -	- -	39.73	37.64	35.1	30.45	27.71	25.59	21.67
Long-Term Debt/Total Assets (%)	0.44	0.34	0.31	0.31	- -	- -	- -	- -	27.48	24.97	22.41	19.24	16.68	14.79	12.09
Total Debt/Equity (%)	0.85	0.8	0.45	0.46	0.04	- -	- -	- -	80.61	73.2	67.43	57.77	51.28	48.68	59.57
Total Debt/Capital (%)	0.82	0.78	0.44	0.44	0.03	- -	- -	- -	43.21	41.3	39.14	35.04	32.66	31.25	36.27
Total Debt/Total Assets (%)	0.61	0.58	0.31	0.31	0.02	- -	- -	- -	29.89	27.4	24.99	22.14	19.66	18.07	20.23
Net Debt to Equity	-22.1	-25.33	-22.37	-21.99	-18.03	-25.75	-26.08	-19.36	-12.97	-21.85	-32.13	-14.89	-21.49	-12.6	7.39
Net Debt/Capital (%)	-27.5	-32.98	-28.26	-27.11	-20.89	-31.83	-33.13	-22.23	-7.47	-14.06	-22.93	-9.93	-15.86	-8.8	4.75
EBITDA	34	19	25	30	23	27	25	39	51	60	82	84	83	98	113
EBITDA-CapEx	26	17	22	26	5	14	15	23	34	43	79	81	81	81	109
Operating Income (Loss)	29	14	19	24	17	19	16	29	29	35	56	59	58	71	83

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.92	0.8	0.58	0.55	0.44	0.57	0.44	0.27	0.15	0.23	0.31	0.14	0.19	0.11	0.06
Current Ratio	2.31	2.48	1.85	1.64	1.63	1.81	1.51	1.27	1.07	1.1	1.17	1.15	1.12	1.07	0.92
Quick Ratio	1.97	2.04	1.54	1.52	1.49	1.61	1.42	1.23	1.03	1.06	1.12	1.09	1.08	1.01	0.86
CFO/Avg Current Liab	0.35	-0.11	0.23	0.34	0.23	0.53	0.42	0.27	0.18	0.29	0.37	0.12	0.27	0.2	0.08
Common Equity/Total Assets	73.68	73.9	70.94	70.43	70.45	68.3	59.93	56.38	39.29	38.94	38.85	41.05	40.54	39.75	35.55
Long-Term Debt/Equity (%)	0.61	0.47	0.45	0.46	- -	- -	- -	- -	74.11	66.71	60.47	50.2	43.51	39.86	35.59
Long-Term Debt/Capital (%)	0.59	0.46	0.44	0.44	- -	- -	- -	- -	39.73	37.64	35.1	30.45	27.71	25.59	21.67
Long-Term Debt/Total Assets (%)	0.44	0.34	0.31	0.31	- -	- -	- -	- -	27.48	24.97	22.41	19.24	16.68	14.79	12.09
Total Debt/Equity (%)	0.85	0.8	0.45	0.46	0.04	- -	- -	- -	80.61	73.2	67.43	57.77	51.28	48.68	59.57
Total Debt/Capital (%)	0.82	0.78	0.44	0.44	0.03	- -	- -	- -	43.21	41.3	39.14	35.04	32.66	31.25	36.27
Total Debt/Total Assets (%)	0.61	0.58	0.31	0.31	0.02	- -	- -	- -	29.89	27.4	24.99	22.14	19.66	18.07	20.23
CFO/Total Liabilities	28.96	-10.69	19.28	30.53	19.9	41.61	29.68	20.75	8.3	15.64	21.66	7.39	17.61	13.84	5.4
CFO/CapEx	3.64	-3.12	6.55	7.19	1.14	3.7	4.7	2.34	1.67	3.2	28.86	6.59	25.39	2.99	5.8
Altman's Z-Score	4.6	4.29	3.89	4.71	3.74	4.51	4.23	4.17	2.69	2.73	3.56	4.09	3.79	4.81	4.39

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	4.92	4.34	4.89	5.29	5.1	5.08	5.05	4.79	4.46	4.63	4.95	4.53	4.36	4.51	4.35
Days Sales Outstanding	74.26	84.02	74.68	69.06	71.53	71.79	72.32	76.18	81.82	78.77	73.7	80.49	83.76	80.98	83.91
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	18.98	18.03	16.09	15.06	15.18	16.61	16.08	14.31	13.24	16.3	18.63	16.05	15.63	16.88	17.8
Accounts Payable Turnover Days	19.23	20.25	22.69	24.24	24.04	21.98	22.71	25.5	27.57	22.4	19.59	22.74	23.36	21.62	20.5
Cash Conversion Cycle	55.03	63.77	51.99	44.82	47.49	49.81	49.62	50.67	54.25	56.38	54.12	57.75	60.4	59.36	63.41
Inventory to Cash Days	74.26	84.02	74.68	69.06	71.53	71.79	72.32	76.18	81.82	78.77	73.7	80.49	83.76	80.98	83.91
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	209	201	200	296	168	311	373	345	428	396	693	884	693	1,277	1,333
- Cash & Cash Equivalents	62	55	51	48	38	54	54	38	26	46	66	31	46	27	18
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	1	1	1	-1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2	2	1	1	- -	- -	- -	- -	159	153	139	122	109	103	127
Enterprise Value	136	148	150	249	129	258	319	307	562	503	766	974	756	1,353	1,442
Total Capital	277	218	229	222	220	222	217	209	369	371	355	348	333	330	351
Total Debt/Capital (%)	0.82	0.78	0.44	0.44	0.03	- -	- -	- -	43.21	41.3	39.14	35.04	32.66	31.25	36.27
Total Debt / EV	0.02	0.01	0.01	- -	- -	- -	- -	- -	0.28	0.3	0.18	0.13	0.14	0.08	0.09
EV/Sales	0.45	0.55	0.54	0.81	0.43	0.8	0.86	0.73	1.25	0.99	1.35	1.65	1.21	1.97	1.92
EV/EBITDA	3.99	7.63	6.02	8.17	5.51	9.64	12.96	7.88	11.1	8.43	9.39	11.53	9.07	13.87	12.8
EV/EBIT	4.69	10.91	8.11	10.35	7.64	13.66	20.24	10.61	19.16	14.45	13.74	16.59	13.14	19.13	17.35
EV/Cash Flow to Firm	4.46	- -	7.99	8.19	6.24	5.33	6.92	8.37	19.52	9.05	10.02	36.8	12.02	25.61	54.91
EV/Free Cash Flow to Firm	3.51	- -	6.95	7.2	3.34	4.2	5.71	5.89	12.36	6.92	9.68	32.17	11.59	19.48	47.86
Diluted Market Cap	213	201	201	300	171	315	382	365	445	405	711	900	704	1,293	1,347
Diluted Enterprise Value	155	148	152	253	133	262	328	327	579	512	784	991	767	1,370	1,457
EV per Share	12.92	14.58	14.9	25.54	14.35	30.38	38.47	37.86	71.47	64.75	103.15	134.97	107.86	198.42	217.12
TTM Sales	305	270	278	306	304	325	370	418	451	508	566	591	624	687	752
TTM EBITDA	34	19	25	30	23	27	25	39	51	60	82	84	83	98	113
TTM Operating Income	29	14	19	24	17	19	16	29	29	35	56	59	58	71	83
TTM Cash Flow to Firm	31	-8	19	30	21	48	46	37	29	56	76	26	63	53	26
TTM Free Cash Flow to Firm	39	-6	22	35	39	61	56	52	45	73	79	30	65	69	30

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	5.57	-34.7	9.47	8.74	4.47	5.14	6.87	7.06	9.99	5.64	9.08	31.12	11.27	19.49	51.25
EV/EBIT	4.69	10.91	8.11	10.35	7.64	13.66	20.24	10.61	19.16	14.45	13.74	16.59	13.14	19.13	17.35
Enterprise Value	136	148	150	249	129	258	319	307	562	503	766	974	756	1,353	1,442
Low Price	16.42	13.41	15.64	17.97	17.77	16.25	31.77	39.23	34.24	21.96	49.43	78.35	81.29	97.31	152.57
EV/Sales	0.45	0.55	0.54	0.81	0.43	0.8	0.86	0.73	1.25	0.99	1.35	1.65	1.21	1.97	1.92
EV/EBITDA	3.99	7.63	6.02	8.17	5.51	9.64	12.96	7.88	11.1	8.43	9.39	11.53	9.07	13.87	12.8
Price/Earnings	12.43	- -	17.56	21.67	21.95	24.15	48.89	15.34	20.65	16.14	16.63	20.26	18	27.37	24.33
Price/Earnings Average	15.09	-3.63	17.25	17.48	30.8	16.46	41.16	18.28	16.83	13.62	14.84	15.46	19.13	23.37	22.57
Price/Earnings High	18.67	-5.36	20.49	23.23	38.21	24.73	51.44	21.18	21.25	18.44	20.79	20.82	23.33	30.81	26.07
Price/Earnings Low	10.29	-2.57	13.87	12.84	20.91	10.72	34.55	14.14	12.98	6.96	8.8	12.97	14.8	14.23	18.5
Price/Book Value	0.76	0.93	0.88	1.34	0.76	1.41	1.72	1.65	2.05	1.82	3.21	3.91	3.09	5.62	5.96
Price/Book Value Average	0.93	0.89	0.86	1.08	1.07	0.96	1.45	1.97	1.67	1.53	2.87	2.98	3.28	4.8	5.53
Price/Book Value High	1.15	1.32	1.03	1.43	1.32	1.44	1.81	2.28	2.1	2.08	4.01	4.02	4	6.33	6.39
Price/Book Value Low	0.63	0.63	0.69	0.79	0.72	0.63	1.22	1.52	1.29	0.78	1.7	2.5	2.54	2.92	4.53
Price/Tangible Book Value	1.67	1.44	1.44	2.32	1.29	2.39	3.42	3.44	4.17	3.45	6.15	8.06	6.25	11.49	11.77
Price/Tangible Book Value Average	2.03	1.38	1.42	1.87	1.81	1.63	2.88	4.1	3.4	2.91	5.49	6.15	6.64	9.81	10.92
Price/Tangible Book Value High	2.51	2.03	1.68	2.48	2.24	2.44	3.6	4.74	4.29	3.94	7.69	8.28	8.09	12.93	12.62
Price/Tangible Book Value Low	1.38	0.98	1.14	1.37	1.23	1.06	2.42	3.17	2.62	1.49	3.26	5.16	5.14	5.97	8.95
Price/Sales	0.69	0.74	0.72	0.96	0.55	0.96	1.01	0.83	0.95	0.78	1.22	1.5	1.11	1.86	1.77
Price/Sales Average	0.83	0.71	0.7	0.78	0.78	0.65	0.85	0.98	0.77	0.66	1.09	1.14	1.18	1.59	1.64
Price/Sales High	1.03	1.05	0.84	1.03	0.96	0.98	1.06	1.14	0.98	0.89	1.53	1.54	1.44	2.09	1.9
Price/Sales Low	0.57	0.5	0.57	0.57	0.53	0.43	0.71	0.76	0.6	0.34	0.65	0.96	0.91	0.97	1.35
Price/Cash Flow	6.97	-23.58	10.82	9.8	8.23	6.46	8.13	9.53	15.39	7.24	9.15	35.18	11.53	25.67	59.44
Price/Cash Flow Average	8.47	-22.55	10.63	7.91	11.55	4.4	6.84	11.36	12.55	6.11	8.17	26.84	12.26	21.92	55.13
Price/Cash Flow High	10.47	-33.31	12.63	10.51	14.32	6.62	8.55	13.16	15.84	8.27	11.44	36.15	14.94	28.9	63.68
Price/Cash Flow Low	5.77	-15.99	8.55	5.81	7.84	2.87	5.74	8.79	9.68	3.12	4.85	22.51	9.48	13.35	45.18
Price/Free Cash Flow Average	6.76	-33.18	9.31	7.05	6.27	3.51	5.78	8.42	8.14	4.76	8.11	23.74	11.98	16.64	47.53
Price/Free Cash Flow High	8.36	-49.02	11.05	9.37	7.78	5.27	7.23	9.75	10.28	6.45	11.36	31.98	14.6	21.93	54.91
Price/Free Cash Flow Low	4.61	-23.54	7.48	5.18	4.26	2.28	4.85	6.51	6.28	2.43	4.81	19.92	9.27	10.13	38.96
EV/Sales Average	0.64	0.52	0.53	0.63	0.65	0.49	0.7	0.89	1.07	0.87	1.22	1.29	1.28	1.7	1.79
EV/Sales High	0.84	0.85	0.66	0.88	0.84	0.82	0.91	1.05	1.27	1.1	1.66	1.69	1.54	2.2	2.05
EV/Sales Low	0.38	0.31	0.39	0.42	0.4	0.26	0.57	0.67	0.89	0.55	0.78	1.11	1.01	1.08	1.49
EV/EBITDA Average	5.73	7.18	5.87	6.29	8.4	5.94	10.56	9.59	9.53	7.39	8.48	9.05	9.59	11.96	11.94
EV/EBITDA High	7.49	11.9	7.35	8.86	10.82	9.92	13.75	11.26	11.34	9.37	11.52	11.82	11.52	15.51	13.65
EV/EBITDA Low	3.36	4.3	4.34	4.22	5.17	3.18	8.52	7.19	7.96	4.66	5.39	7.77	7.59	7.59	9.96
EV/EBIT Average	6.73	10.26	7.92	7.98	11.65	8.42	16.5	12.9	16.46	12.68	12.4	13.02	13.89	16.49	16.18
EV/EBIT High	8.81	17.02	9.91	11.24	15	14.05	21.47	15.15	19.58	16.08	16.85	17	16.7	21.39	18.49
EV/EBIT Low	3.95	6.15	5.85	5.35	7.17	4.51	13.3	9.68	13.73	7.99	7.89	11.17	11	10.46	13.5
Last Price	19.84	19.77	19.8	30.32	18.65	36.6	44.95	42.55	54.47	50.93	93.36	122.43	98.85	187.2	200.7
High Price	29.8	27.93	23.1	32.5	32.47	37.48	47.3	58.75	56.04	58.19	116.71	125.8	128.1	210.7	215.03
Enterprise Value Average	196	139	147	192	197	159	260	373	483	441	691	765	799	1,167	1,345
Enterprise Value High	256	231	184	270	254	266	338	438	575	559	939	999	961	1,514	1,537
Enterprise Value Low	115	84	108	129	121	85	210	280	403	278	440	656	633	740	1,122

Shares Outstanding	10	10	10	9	9	8	8	8	8	8	7	7	7	7	7
Diluted Weighted Avg Shares	11	10	10	10	9	9	8	9	8	8	8	7	7	7	7
Basic Weighted Avg Shares	11	10	10	10	9	9	8	8	8	8	7	7	7	7	7
Revenue per Share	28.92	26.59	27.61	31.43	33.69	38.2	44.63	51.52	57.38	65.44	76.24	81.86	89.04	100.78	113.17
EBITDA per Share	3.24	1.91	2.48	3.13	2.6	3.15	2.97	4.8	6.44	7.68	10.98	11.71	11.9	14.31	16.96
Operating Income per Share	2.75	1.34	1.84	2.47	1.88	2.22	1.9	3.57	3.73	4.48	7.51	8.14	8.21	10.37	12.52
Basic EPS, GAAP	1.6	-5.21	1.13	1.4	0.85	1.52	0.92	2.77	2.64	3.15	5.61	6.04	5.49	6.84	8.25
Basic EPS from Cont Ops	1.61	-5.2	1.11	1.38	0.7	1.67	0.93	2.77	2.64	3.15	5.61	6.04	5.49	6.84	8.25
Diluted EPS, GAAP	1.57	-5.21	1.12	1.38	0.83	1.5	0.9	2.62	2.54	3.08	5.47	5.93	5.41	6.75	8.16
Diluted EPS from Cont Ops	1.58	-5.2	1.1	1.35	0.69	1.65	0.91	2.62	2.54	3.08	5.47	5.93	5.41	6.75	8.16
Dividend per Share	- -	- -	- -	- -	- -	0.14	0.6	0.75	0.86	0.97	1.12	1.33	1.54	1.8	2.08
Cash Flow per Share	2.85	-0.84	1.83	3.09	2.27	5.66	5.53	4.46	3.54	7.04	10.2	3.48	8.57	7.29	3.38
Free Cash Flow per Basic Share	2.06	-1.11	1.55	2.66	0.27	4.13	4.35	2.56	1.42	4.84	9.84	2.95	8.23	4.85	2.79
Cash & Equivalents per Share	7.21	5.45	5.08	4.95	4.23	6.3	6.52	4.69	3.26	5.88	8.91	4.36	6.5	3.92	2.74
Book Value per Share	25.98	21.22	22.53	22.65	24.53	26	26.15	25.79	26.64	28	29.07	31.33	32	33.3	33.66
Tangible Book Value per Share	11.87	13.73	13.74	13.1	14.48	15.34	13.15	12.39	13.07	14.77	15.18	15.19	15.83	16.29	17.04

CRA International, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)