Market cap
$34,174 Mln
Revenue (TTM)
$15,184 Mln
P/E Ratio
16
P/B Ratio
2.7
Div. Yield
1.7 %
| Northern Trust (NTRS) | BlackRock (BLK) | Blackstone Group Inc (BX) | KKR & Co LP (KKR) | State Street Corp (STT) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
34,174 | 185,194 | 168,955 | 98,843 | 50,290 |
Revenue ($ Mln) |
15,184 | 27,299 | 16,044 | 21,117 | 22,984 |
Net Profit ($ Mln) |
2,241.30 | 6,576.00 | 3,519.04 | 3,151.98 | 3,456.00 |
Net Margin (%) |
14.76 | 24.09 | 21.93 | 14.93 | 15.04 |
RoE (%) |
17.01 | 10.61 | 2.40 | 2.56 | 12.32 |
Price to Earnings |
16.03 | 27.78 | 32.49 | 35.32 | 16.39 |
Price-To-Book |
2.72 | 3.12 | 12.08 | 3.48 | 2.07 |
Income Statement ($ Mln)
| Northern Trust (NTRS) | BlackRock (BLK) | Blackstone Group Inc (BX) | KKR & Co LP (KKR) | State Street Corp (STT) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
15,184.40 | 27,299.00 | 16,044.04 | 21,117.36 | 22,984.00 |
|
Cost of Revenue
|
6,107.00 | 12,086.00 | 1,794.47 | 11,297.15 | 7,982.00 |
|
Gross Profit
|
8,085.80 | 11,310.00 | 11,899.65 | 8,055.03 | 13,885.00 |
|
Operating Expenses
|
6,066.80 | 6,718.00 | 5,893.92 | 6,093.14 | 10,624.00 |
|
Operating Profit (EBIT)
|
3,010.60 | 8,495.00 | 8,355.64 | 3,727.07 | 4,378.00 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
3,018.60 | 9,165.00 | 8,066.93 | 6,243.20 | 4,378.00 |
|
Provision for Tax
|
777.30 | 2,035.00 | 1,241.24 | 1,124.37 | 922.00 |
|
Profit after Tax (Net Income)
|
2,241.30 | 6,576.00 | 3,519.04 | 3,151.98 | 3,456.00 |
|
Minority Interest
|
0.00 | -554.00 | -3,306.65 | -2,359.86 | 0.00 |
|
Consolidated Profit
|
0.00 | 4,662.00 | 1,640.12 | 1,965.40 | 1,490.00 |
Liabilities ($ Mln)
| Northern Trust (NTRS) | BlackRock (BLK) | Blackstone Group Inc (BX) | KKR & Co LP (KKR) | State Street Corp (STT) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
13,401.60 | 57,613.00 | 9,014.54 | 31,047.40 | 28,268.00 |
|
Minority Interest
|
0.00 | -554.00 | -3,306.65 | -2,359.86 | 0.00 |
|
Non-Current Liabilities
|
155,523.90 | 27,331.00 | 23,974.64 | 65,000.00 | 385,346.00 |
|
Current Liabilities
|
10,371.70 | 75,980.00 | 3,484.36 | 1,186.50 | 4,767.00 |
|
Total Liabilities
|
177,132.70 | 169,998.00 | 47,708.98 | 410,144.07 | 366,047.00 |
Assets ($ Mln)
| Northern Trust (NTRS) | BlackRock (BLK) | Blackstone Group Inc (BX) | KKR & Co LP (KKR) | State Street Corp (STT) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
127,539.10 | 73,259.00 | 5,457.15 | 138,110.06 | 409,224.00 |
|
Current Assets
|
51,758.10 | 102,616.00 | 3,199.13 | 10,879.91 | 9,157.00 |
|
Total Assets
|
177,132.70 | 169,998.00 | 47,708.98 | 410,144.07 | 366,047.00 |
|
Total Debt*
|
15,764.60 | 14,968.00 | 14,027.32 | 50,493.01 | 30,471.00 |
|
Net Current Assets
|
0.00 | 23,659.00 | 0.00 | 179,094.91 | 0.00 |
Cashflow ($ Mln)
| Northern Trust (NTRS) | BlackRock (BLK) | Blackstone Group Inc (BX) | KKR & Co LP (KKR) | State Street Corp (STT) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
5,533.50 | 3,927.00 | 1,860.60 | 477.76 | 5,346.00 |
|
Cash Flow from Investing Activities
|
-20,169.90 | -4,418.00 | 5,281.81 | -16,281.80 | -13,050.00 |
|
Cash from Financing Activities
|
15,175.90 | -1,127.00 | -6,404.28 | 17,432.31 | 8,992.00 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Northern Trust (NTRS) | BlackRock (BLK) | Blackstone Group Inc (BX) | KKR & Co LP (KKR) | State Street Corp (STT) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
5.97 | 8.38 | 14.22 | 2.96 | 4.92 |
|
ROE (%)
|
17.01 | 10.61 | 2.40 | 2.56 | 12.32 |
|
ROA (%)
|
0.94 | 3.26 | 6.98 | 0.92 | 0.73 |
|
EBIT Margin (%)
|
12.82 | 34.13 | 52.08 | 38.59 | 19.05 |
|
Net Margin (%)
|
14.76 | 24.09 | 21.93 | 14.93 | 15.04 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | -- | 0.00 |
Growth Ratios
| Northern Trust (NTRS) | BlackRock (BLK) | Blackstone Group Inc (BX) | KKR & Co LP (KKR) | State Street Corp (STT) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
3.12 | 26.54 | 28.64 | 32.07 | 2.17 |
|
EBIT Growth (%)
|
-14.71 | 10.72 | 23.98 | 34.18 | 21.75 |
|
Net Profit Growth (%)
|
29.29 | 2.69 | 22.88 | 53.73 | 21.26 |
|
EPS Growth (%)
|
36.10 | -2.64 | 21.37 | 54.59 | 25.50 |
|
Book Value Growth (%)
|
8.94 | 11.19 | 7.76 | 11.03 | 6.31 |
Valuation Ratios
| Northern Trust (NTRS) | BlackRock (BLK) | Blackstone Group Inc (BX) | KKR & Co LP (KKR) | State Street Corp (STT) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
14.83 | 31.88 | 39.87 | 51.39 | 12.66 |
|
Price / Book Value
|
1.99 | 3.17 | 13.89 | 3.94 | 1.34 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
-6.72 | 22.91 | 18.17 | 8.53 | -18.42 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Northern Trust (NTRS) | BlackRock (BLK) | Blackstone Group Inc (BX) | KKR & Co LP (KKR) | State Street Corp (STT) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
1.05 | 0.22 | 0.00 | 1.74 | 0.91 |
|
Short term debt to equity ratio
|
0.77 | 0.00 | 0.00 | 0.01 | 0.17 |
|
Current Ratio
|
4.99 | 1.35 | 0.92 | 9.17 | 1.92 |
|
Quick Ratio
|
4.99 | 1.35 | 0.92 | 9.17 | 1.92 |
|
Interest Coverage
|
1.49 | 20.58 | 16.04 | 3.00 | 1.55 |
Operating Efficiency Ratios
| Northern Trust (NTRS) | BlackRock (BLK) | Blackstone Group Inc (BX) | KKR & Co LP (KKR) | State Street Corp (STT) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
0.00 | 19.94 | 4.31 | 1.23 | 21.18 |
|
Asset Turnover
|
0.06 | 0.14 | 0.32 | 0.06 | 0.05 |
|
Receivable days
|
1.05 | 72.45 | 162.39 | 1,510.34 | 387.30 |
|
Inventory Days
|
-- | -- | -- | -- | -- |
|
Payable days
|
-- | 39.68 | -- | 182.24 | -- |
|
Cash Conversion Cycle
|
-- | -- | -- | -- | -- |