Market cap
$14,452 Mln
Revenue (TTM)
$7,620 Mln
P/E Ratio
16.9
P/B Ratio
160.2
Div. Yield
1.7 %
| Masco (MAS) | Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
14,452 | 99,598 | 58,878 | 34,257 | 17,315 |
Revenue ($ Mln) |
7,620 | 32,777 | 11,228 | 18,601 | 14,219 |
Net Profit ($ Mln) |
885.00 | 1,337.73 | 1,434.40 | 1,436.34 | 334.61 |
Net Margin (%) |
11.61 | 4.08 | 12.78 | 7.72 | 2.35 |
RoE (%) |
-- | 14.15 | 50.63 | 37.05 | 11.10 |
Price to Earnings |
16.89 | 77.48 | 41.67 | 24.51 | 48.99 |
Price-To-Book |
160.25 | 10.57 | 18.55 | 8.52 | 5.28 |
Income Statement ($ Mln)
| Masco (MAS) | Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
7,620.00 | 32,776.93 | 11,228.02 | 18,601.35 | 14,219.22 |
|
Cost of Revenue
|
4,806.00 | 28,049.25 | 8,346.01 | 14,944.11 | 11,081.46 |
|
Gross Profit
|
2,687.00 | 3,694.04 | 2,195.90 | 3,327.40 | 2,984.93 |
|
Operating Expenses
|
1,467.00 | 2,696.40 | 1,034.99 | 1,768.72 | 2,488.12 |
|
Operating Profit (EBIT)
|
1,347.00 | 2,031.27 | 1,848.61 | 1,888.52 | 649.64 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
1,234.00 | 1,775.96 | 1,837.35 | 2,041.71 | 506.27 |
|
Provision for Tax
|
297.00 | 426.61 | 402.95 | 605.37 | 186.73 |
|
Profit after Tax (Net Income)
|
885.00 | 1,337.73 | 1,434.40 | 1,436.34 | 334.61 |
|
Minority Interest
|
-53.00 | -23.56 | 0.00 | 0.00 | 37.82 |
|
Consolidated Profit
|
354.00 | 654.87 | 622.42 | 729.98 | 243.94 |
Liabilities ($ Mln)
| Masco (MAS) | Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
-365.00 | 9,637.94 | 3,217.27 | 4,078.91 | 3,264.49 |
|
Minority Interest
|
-53.00 | -23.56 | 0.00 | 0.00 | 37.82 |
|
Non-Current Liabilities
|
3,873.00 | 7,751.42 | 501.77 | 5,554.62 | 4,539.76 |
|
Current Liabilities
|
1,646.00 | 10,798.46 | 4,768.76 | 522.51 | 3,953.30 |
|
Total Liabilities
|
5,201.00 | 24,926.90 | 6,441.17 | 9,600.43 | 11,252.54 |
Assets ($ Mln)
| Masco (MAS) | Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
2,332.00 | 16,432.07 | 2,699.40 | 3,485.36 | 6,654.18 |
|
Current Assets
|
3,069.00 | 11,859.75 | 5,788.40 | 6,671.72 | 5,089.52 |
|
Total Assets
|
5,201.00 | 24,926.90 | 6,441.17 | 9,600.43 | 11,252.54 |
|
Total Debt*
|
3,493.00 | 6,603.14 | 328.03 | 6.10 | 4,054.66 |
|
Net Current Assets
|
1,423.00 | 1,061.30 | 1,019.64 | 1,446.58 | 1,136.23 |
Cashflow ($ Mln)
| Masco (MAS) | Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1,022.00 | 2,229.97 | 1,186.36 | 1,302.06 | 686.70 |
|
Cash Flow from Investing Activities
|
-144.00 | -3,830.97 | -467.27 | -873.59 | -75.29 |
|
Cash from Financing Activities
|
-888.00 | 1,274.98 | -287.13 | -663.76 | -525.22 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Masco (MAS) | Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
25.11 | 7.57 | 38.97 | 32.55 | 4.25 |
|
ROE (%)
|
7,363.64 | 14.15 | 50.63 | 37.05 | 11.10 |
|
ROA (%)
|
12.69 | 4.12 | 13.65 | 10.20 | 2.21 |
|
EBIT Margin (%)
|
17.59 | 6.32 | 11.39 | 10.97 | 4.72 |
|
Net Margin (%)
|
11.61 | 4.08 | 12.78 | 7.72 | 2.35 |
|
Cash Profit Margin (%)
|
-- | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Masco (MAS) | Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.56 | 25.81 | 46.11 | 18.94 | 84.34 |
|
EBIT Growth (%)
|
8.06 | 34.84 | 44.81 | 32.82 | 4.28 |
|
Net Profit Growth (%)
|
9.94 | 37.65 | 107.21 | 29.95 | -32.96 |
|
EPS Growth (%)
|
15.33 | 36.54 | 108.99 | 32.60 | -30.80 |
|
Book Value Growth (%)
|
-360.07 | 21.45 | 63.75 | 33.48 | -13.52 |
Valuation Ratios
| Masco (MAS) | Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
16.22 | 62.25 | 32.23 | 21.70 | 62.00 |
|
Price / Book Value
|
175.15 | 7.16 | 13.46 | 7.50 | 4.94 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
11.35 | 27.81 | 22.68 | 13.72 | 21.01 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Masco (MAS) | Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
-8.89 | 0.56 | 0.02 | 0.00 | 1.10 |
|
Short term debt to equity ratio
|
-0.01 | 0.08 | 0.00 | 0.00 | 0.04 |
|
Current Ratio
|
1.86 | 1.10 | 1.21 | 12.77 | 1.29 |
|
Quick Ratio
|
1.22 | 1.05 | 1.19 | 12.47 | 1.29 |
|
Interest Coverage
|
12.98 | 7.03 | 196.46 | 271.00 | 4.06 |
Operating Efficiency Ratios
| Masco (MAS) | Quanta Services (PWR) | Comfort Systems USA (FIX) | EMCOR Group (EME) | Jacobs Solutions Inc (J) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
17.61 | 30.71 | 30.29 | 27.41 | 26.45 |
|
Asset Turnover
|
1.09 | 1.01 | 1.07 | 1.32 | 0.94 |
|
Receivable days
|
49.82 | 95.00 | 101.15 | 87.10 | 88.57 |
|
Inventory Days
|
74.32 | 4.67 | 3.79 | 2.97 | -- |
|
Payable days
|
59.90 | 36.50 | 35.74 | 28.93 | 46.25 |
|
Cash Conversion Cycle
|
64.24 | 63.17 | 69.20 | 61.14 | -- |