CDW Corp (CDW) Peer Comparison

$153.79

$-11.41 (-6.91%)

As on 30-Oct-2026 16:00EDT

Market cap

$20,642 Mln

Revenue (TTM)

$23,500 Mln

P/E Ratio

19.8

P/B Ratio

7.7

Div. Yield

1.5 %

Edit

	CDW Corp (CDW)	International Business Machines (IBM)	Fortinet (FTNT)	Automatic Data Processing (ADP)	Cloudflare Inc. Class A (NET)
Market cap ($ Mln)	20,642	244,106	132,061	120,524	99,952
Revenue ($ Mln)	23,500	69,869	7,527	21,948	2,512
Net Profit ($ Mln)	1,080.30	11,170.00	2,120.70	4,413.50	-206.28
Net Margin (%)	4.60	15.99	28.17	20.11	-8.21
RoE (%)	42.80	32.61	152.10	72.24	-13.40
Price to Earnings	19.80	22.04	63.60	27.80	--
Price-To-Book	7.68	6.73	82.43	17.76	68.20

Income Statement ($ Mln)

	CDW Corp (CDW)	International Business Machines (IBM)	Fortinet (FTNT)	Automatic Data Processing (ADP)	Cloudflare Inc. Class A (NET)
Operating Revenue	23,500.40	69,869.00	7,527.40	21,947.50	2,512.35
Cost of Revenue	18,480.70	29,369.00	1,477.00	11,371.90	688.97
Gross Profit	4,873.40	39,297.00	5,497.00	10,452.20	1,615.41
Operating Expenses	3,341.10	28,796.00	3,612.40	6,497.20	2,177.76
Operating Profit (EBIT)	1,679.60	11,704.00	2,440.80	4,078.40	-354.38
Other Income	0.00	0.00	0.00	0.00	0.00
Profit before Tax	1,450.40	10,507.00	2,622.20	5,730.30	-198.00
Provision for Tax	370.10	-652.00	502.50	1,316.80	8.28
Profit after Tax (Net Income)	1,080.30	11,170.00	2,120.70	4,413.50	-206.28
Minority Interest	0.00	0.00	0.00	0.00	0.00
Consolidated Profit	0.00	5,600.00	0.00	0.00	-13.37

	CDW Corp (CDW)	International Business Machines (IBM)	Fortinet (FTNT)	Automatic Data Processing (ADP)	Cloudflare Inc. Class A (NET)
Shareholder's Funds	2,442.10	35,537.00	1,551.10	6,031.20	1,620.02
Minority Interest	0.00	0.00	0.00	0.00	0.00
Non-Current Liabilities	6,516.30	82,320.00	4,467.30	7,137.20	2,226.07
Current Liabilities	8,296.40	36,486.00	4,840.80	50,024.90	2,628.03
Total Liabilities	16,028.20	151,880.00	10,389.20	53,369.30	6,036.26

	CDW Corp (CDW)	International Business Machines (IBM)	Fortinet (FTNT)	Automatic Data Processing (ADP)	Cloudflare Inc. Class A (NET)
Non-Current Assets	7,574.30	123,820.00	4,650.90	10,632.20	1,695.75
Current Assets	9,680.50	31,190.00	6,208.30	52,561.10	4,778.38
Total Assets	16,028.20	151,880.00	10,389.20	53,369.30	6,036.26
Total Debt*	5,964.30	67,140.00	496.90	5,270.80	3,529.35
Net Current Assets	1,384.10	-5,293.00	1,367.50	2,536.20	2,150.34

	CDW Corp (CDW)	International Business Machines (IBM)	Fortinet (FTNT)	Automatic Data Processing (ADP)	Cloudflare Inc. Class A (NET)
Cash From Operating Activities	1,205.20	13,193.00	2,590.60	4,939.70	603.11
Cash Flow from Investing Activities	70.20	-10,302.00	-599.10	-3,035.00	-1,806.70
Cash from Financing Activities	-1,184.50	-3,829.00	-2,371.50	-6,973.40	1,939.97
Net Cash Inflow / Outflow	--	--	--	--	--

	CDW Corp (CDW)	International Business Machines (IBM)	Fortinet (FTNT)	Automatic Data Processing (ADP)	Cloudflare Inc. Class A (NET)
ROCE (%)	12.34	11.42	78.50	34.71	-2.67
ROE (%)	42.80	32.61	152.10	71.05	-13.40
ROA (%)	4.63	5.99	13.63	4.25	-2.66
EBIT Margin (%)	6.64	17.79	35.07	26.71	-7.43
Net Margin (%)	4.60	15.99	28.17	20.11	-8.21
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	CDW Corp (CDW)	International Business Machines (IBM)	Fortinet (FTNT)	Automatic Data Processing (ADP)	Cloudflare Inc. Class A (NET)
Revenue Growth (%)	7.41	6.83	18.77	6.74	33.53
EBIT Growth (%)	-6.76	9.30	14.75	1.84	-83.13
Net Profit Growth (%)	0.33	41.27	9.34	8.18	-76.18
EPS Growth (%)	3.42	40.20	12.98	9.64	-72.19
Book Value Growth (%)	2.87	26.73	-21.32	-0.52	28.15

	CDW Corp (CDW)	International Business Machines (IBM)	Fortinet (FTNT)	Automatic Data Processing (ADP)	Cloudflare Inc. Class A (NET)
Price / Earnings	16.68	26.63	32.05	30.82	-676.82
Price / Book Value	6.83	6.73	48.00	20.32	68.20
Dividend Yield (%)	--	2.66	--	--	0.00
EV/EBITDA	12.05	18.12	23.05	20.34	2,573.97
Market Cap ($ Cr)	--	--	--	--	--

	CDW Corp (CDW)	International Business Machines (IBM)	Fortinet (FTNT)	Automatic Data Processing (ADP)	Cloudflare Inc. Class A (NET)
Debt to Equity	1.97	1.60	0.32	0.82	1.22
Short term debt to equity ratio	0.41	0.22	0.00	0.00	0.85
Current Ratio	1.17	0.85	1.28	1.05	1.82
Quick Ratio	1.05	0.80	1.19	1.05	1.82
Interest Coverage	7.33	6.45	146.68	13.48	-16.29

	CDW Corp (CDW)	International Business Machines (IBM)	Fortinet (FTNT)	Automatic Data Processing (ADP)	Cloudflare Inc. Class A (NET)
Debtors to sales (%)	33.57	19.86	19.34	16.04	17.92
Asset Turnover	1.01	0.37	0.48	0.21	0.32
Receivable days	101.90	85.58	84.73	62.24	62.28
Inventory Days	12.16	16.23	100.24	--	--
Payable days	79.10	56.83	59.12	4.87	62.77
Cash Conversion Cycle	34.96	44.98	125.85	--	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.