Market cap
$83,056 Mln
Revenue (TTM)
$32,777 Mln
P/E Ratio
63.3
P/B Ratio
10
Div. Yield
0.1 %
| Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | Masco (MAS) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
83,056 | 45,027 | 29,131 | 16,978 | 14,988 |
Revenue ($ Mln) |
32,777 | 12,543 | 18,601 | 14,219 | 7,620 |
Net Profit ($ Mln) |
1,337.73 | 1,631.83 | 1,436.34 | 334.61 | 885.00 |
Net Margin (%) |
4.08 | 13.01 | 7.72 | 2.35 | 11.61 |
RoE (%) |
14.15 | 53.07 | 37.05 | 11.10 | -- |
Price to Earnings |
63.28 | 31.48 | 21.77 | 48.19 | 16.74 |
Price-To-Book |
10.02 | 17.79 | 8.13 | 5.13 | 160.25 |
Income Statement ($ Mln)
| Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | Masco (MAS) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
32,776.93 | 12,543.36 | 18,601.35 | 14,219.22 | 7,620.00 |
|
Cost of Revenue
|
28,049.25 | 9,334.74 | 14,944.11 | 11,081.46 | 4,806.00 |
|
Gross Profit
|
3,694.04 | 2,195.90 | 3,282.99 | 2,984.93 | 2,687.00 |
|
Operating Expenses
|
2,696.40 | 1,115.32 | 1,768.72 | 2,488.12 | 1,467.00 |
|
Operating Profit (EBIT)
|
2,031.27 | 2,094.30 | 1,888.52 | 649.64 | 1,347.00 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
1,775.96 | 2,101.94 | 2,041.71 | 506.27 | 1,234.00 |
|
Provision for Tax
|
426.61 | 470.11 | 605.37 | 186.73 | 297.00 |
|
Profit after Tax (Net Income)
|
1,337.73 | 1,631.83 | 1,436.34 | 334.61 | 885.00 |
|
Minority Interest
|
-23.56 | 0.00 | 0.00 | 37.82 | -53.00 |
|
Consolidated Profit
|
654.87 | 330.81 | 729.98 | 243.94 | 354.00 |
Liabilities ($ Mln)
| Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | Masco (MAS) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
9,637.94 | 3,335.24 | 4,078.91 | 3,264.49 | -365.00 |
|
Minority Interest
|
-23.56 | 0.00 | 0.00 | 37.82 | -53.00 |
|
Non-Current Liabilities
|
7,751.42 | 558.47 | 852.00 | 4,539.76 | 3,873.00 |
|
Current Liabilities
|
10,798.46 | 5,911.57 | 5,225.14 | 3,953.30 | 1,646.00 |
|
Total Liabilities
|
24,926.90 | 6,441.17 | 9,291.40 | 11,252.54 | 5,201.00 |
Assets ($ Mln)
| Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | Masco (MAS) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
16,432.07 | 3,029.09 | 3,485.36 | 6,654.18 | 2,332.00 |
|
Current Assets
|
11,859.75 | 6,776.19 | 6,671.72 | 5,089.52 | 3,069.00 |
|
Total Assets
|
24,926.90 | 6,441.17 | 9,291.40 | 11,252.54 | 5,201.00 |
|
Total Debt*
|
6,603.14 | 374.43 | 541.93 | 4,054.66 | 3,493.00 |
|
Net Current Assets
|
1,061.30 | 0.00 | 1,446.58 | 1,136.23 | 1,423.00 |
Cashflow ($ Mln)
| Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | Masco (MAS) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
2,229.97 | 1,186.36 | 1,302.06 | 686.70 | 1,022.00 |
|
Cash Flow from Investing Activities
|
-3,830.97 | -467.27 | -873.59 | -75.29 | -144.00 |
|
Cash from Financing Activities
|
1,274.98 | -287.13 | -663.76 | -525.22 | -888.00 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | Masco (MAS) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
7.57 | 38.97 | 34.27 | 4.25 | 25.11 |
|
ROE (%)
|
14.15 | 53.07 | 37.05 | 11.10 | 7,363.64 |
|
ROA (%)
|
4.12 | 12.85 | 10.20 | 2.21 | 12.69 |
|
EBIT Margin (%)
|
6.32 | 16.74 | 10.99 | 4.72 | 17.59 |
|
Net Margin (%)
|
4.08 | 13.01 | 7.72 | 2.35 | 11.61 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | -- |
Growth Ratios
| Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | Masco (MAS) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
25.81 | 50.70 | 18.94 | 84.34 | -0.56 |
|
EBIT Growth (%)
|
34.84 | 96.80 | 33.10 | 4.28 | 8.06 |
|
Net Profit Growth (%)
|
37.65 | 94.82 | 29.95 | -32.96 | 9.94 |
|
EPS Growth (%)
|
36.54 | 96.20 | 33.02 | -30.80 | 15.33 |
|
Book Value Growth (%)
|
21.45 | 50.24 | 34.98 | -13.52 | -360.07 |
Valuation Ratios
| Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | Masco (MAS) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
62.25 | 32.23 | 21.65 | 62.00 | 16.22 |
|
Price / Book Value
|
10.02 | 17.79 | 8.13 | 5.13 | 160.25 |
|
Dividend Yield (%)
|
0.07 | 0.19 | 0.09 | 0.93 | 1.61 |
|
EV/EBITDA
|
28.71 | 19.77 | 12.66 | 20.41 | 11.76 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | Masco (MAS) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.56 | 0.00 | 0.00 | 1.10 | -8.89 |
|
Short term debt to equity ratio
|
0.08 | 0.00 | 0.03 | 0.04 | -0.01 |
|
Current Ratio
|
1.10 | 1.15 | 1.28 | 1.29 | 1.86 |
|
Quick Ratio
|
1.05 | 1.13 | 1.25 | 1.29 | 1.22 |
|
Interest Coverage
|
7.03 | 266.80 | 271.00 | 4.06 | 12.98 |
Operating Efficiency Ratios
| Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | Masco (MAS) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
30.71 | 33.09 | 29.56 | 26.45 | 17.61 |
|
Asset Turnover
|
1.01 | 0.99 | 1.32 | 0.94 | 1.09 |
|
Receivable days
|
95.00 | 101.15 | 90.75 | 88.57 | 49.82 |
|
Inventory Days
|
4.67 | 3.79 | 2.96 | -- | 74.32 |
|
Payable days
|
36.50 | 35.74 | 28.85 | 46.25 | 59.90 |
|
Cash Conversion Cycle
|
63.17 | 69.20 | 64.86 | -- | 64.24 |