2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2B | $1.8B | $2.6B | $2.9B | $2.8B |
Cost of Revenue | $130M | $82M | $131M | $267M | $2.2B |
Gross Profit | $1.8B | $1.7B | $2.5B | $2.6B | $618M |
Gross Profit % | 93% | 95% | 95% | 91% | 22% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $107M | $116M | $331M | $213M | $173M |
Dep. & Amort. | $55M | $62M | $64M | $68M | $78M |
Def. Tax | -$9.3M | -$14M | -$17M | -$14M | -$32M |
Stock Comp. | $23M | $27M | $29M | $36M | $40M |
Chg. in WC | $48M | $97M | $58M | $22M | $41M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $689M | $851M | $978M | $844M | $941M |
ST Investments | $42M | $64M | $57M | $45M | $43M |
Cash & ST Inv. | $731M | $914M | $1B | $889M | $984M |
Receivables | $436M | $489M | $622M | $637M | $582M |
Inventory | $27M | $31M | $42M | $49M | $0 |
Korn Ferry reported strong Q3 results, with fee revenue of $669M (up 2% YoY at constant currency), adjusted EBITDA of $114M (up 13% YoY), adjusted EBITDA margin of 17.1% (up 190 bps YoY), and adjusted EPS of $1.19 (up 11% YoY).
New business grew 13% YoY at constant currency, driven by significant transformation engagements with large global clients; RPO new business was $210M, with 65% from new clients, and consulting backlog reached an all-time high with larger, multi-quarter engagements.
The company is increasing its quarterly dividend by 30% (sixth increase in five years), repurchased over 1M shares YTD (~2% of share count), and continues a balanced approach to capital allocation, including the $45M Trilogy acquisition.
Q4 FY25 guidance: fee revenue expected between $680M–$700M, adjusted EBITDA margin of 16.8%–17%, adjusted diluted EPS of $1.22–$1.30, and GAAP diluted EPS of $1.28, assuming stable macro conditions.
Korn Ferry sees continued opportunity from labor supply/demand imbalances, C-suite retirements ("peak 65"), and demand for workforce transformation; the firm is focused on high-value, durable revenue streams and expects margin expansion to remain in the 16–18% range into FY26.