Market cap
$8,339 Mln
Revenue (TTM)
$19,361 Mln
P/E Ratio
3.7
P/B Ratio
0.8
Div. Yield
4.1 %
| Lincoln National (LNC) | CABCO Trust for JC Penney Debentures (PFH) | Willis Towers Watson Public (WTW) | Arthur J Gallagher & Co (AJG) | MetLife (MET) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
8,339 | 45,495 | 29,311 | 62,370 | 61,501 |
Revenue ($ Mln) |
19,361 | 64,833 | 10,102 | 15,755 | 78,646 |
Net Profit ($ Mln) |
2,359.00 | 3,842.00 | 1,565.00 | 1,568.70 | 3,626.00 |
Net Margin (%) |
12.18 | 5.93 | 15.49 | 9.96 | 4.61 |
RoE (%) |
21.20 | 12.00 | 19.84 | 6.65 | 12.90 |
Price to Earnings |
3.67 | -- | 19.53 | 40.48 | 18.33 |
Price-To-Book |
0.80 | -- | 3.81 | 2.64 | 2.22 |
Income Statement ($ Mln)
| Lincoln National (LNC) | CABCO Trust for JC Penney Debentures (PFH) | Willis Towers Watson Public (WTW) | Arthur J Gallagher & Co (AJG) | MetLife (MET) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
19,361.00 | 64,833.00 | 10,102.00 | 15,754.60 | 78,646.00 |
|
Cost of Revenue
|
10,231.00 | 44,892.00 | 6,222.00 | 4,009.50 | 58,550.00 |
|
Gross Profit
|
10,443.00 | 18,937.00 | 4,083.00 | 7,633.30 | 28,024.00 |
|
Operating Expenses
|
8,294.00 | 14,960.00 | 3,185.00 | 9,061.50 | 15,228.00 |
|
Operating Profit (EBIT)
|
2,836.00 | 4,978.00 | 2,246.00 | 2,683.60 | 4,868.00 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
2,836.00 | 4,988.00 | 1,984.00 | 1,983.90 | 4,869.00 |
|
Provision for Tax
|
477.00 | 998.00 | 401.00 | 409.30 | 1,210.00 |
|
Profit after Tax (Net Income)
|
2,359.00 | 3,842.00 | 1,565.00 | 1,568.70 | 3,626.00 |
|
Minority Interest
|
0.00 | 0.00 | -11.00 | -5.10 | -33.00 |
|
Consolidated Profit
|
1,156.00 | 0.00 | 0.00 | 423.70 | 1,596.00 |
Liabilities ($ Mln)
| Lincoln National (LNC) | CABCO Trust for JC Penney Debentures (PFH) | Willis Towers Watson Public (WTW) | Arthur J Gallagher & Co (AJG) | MetLife (MET) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
11,349.00 | 31,577.00 | 7,688.00 | 23,717.00 | 27,324.00 |
|
Minority Interest
|
0.00 | 0.00 | -11.00 | -5.10 | -33.00 |
|
Non-Current Liabilities
|
418,048.00 | 517,883.00 | 7,544.00 | 14,888.00 | 719,466.00 |
|
Current Liabilities
|
400.00 | 233,736.00 | 15,245.00 | 43,173.00 | 859.00 |
|
Total Liabilities
|
417,204.00 | 773,740.00 | 29,530.00 | 70,665.00 | 745,166.00 |
Assets ($ Mln)
| Lincoln National (LNC) | CABCO Trust for JC Penney Debentures (PFH) | Willis Towers Watson Public (WTW) | Arthur J Gallagher & Co (AJG) | MetLife (MET) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
1,144.00 | 365,010.00 | 13,814.00 | 36,356.00 | 358,994.00 |
|
Current Assets
|
10,165.00 | 418,544.00 | 16,745.00 | 45,452.00 | 389,132.00 |
|
Total Assets
|
417,204.00 | 773,740.00 | 29,530.00 | 70,665.00 | 745,166.00 |
|
Total Debt*
|
6,865.00 | 20,618.00 | 7,099.00 | 2,017.00 | 20,291.00 |
|
Net Current Assets
|
0.00 | 0.00 | 1,500.00 | 2,279.00 | 0.00 |
Cashflow ($ Mln)
| Lincoln National (LNC) | CABCO Trust for JC Penney Debentures (PFH) | Willis Towers Watson Public (WTW) | Arthur J Gallagher & Co (AJG) | MetLife (MET) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-167.00 | 6,271.00 | 1,775.00 | 1,930.00 | 18,105.00 |
|
Cash Flow from Investing Activities
|
-4,013.00 | -25,892.00 | 447.00 | -15,881.00 | -15,607.00 |
|
Cash from Financing Activities
|
7,881.00 | 20,773.00 | -936.00 | 1,718.00 | 163.00 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Lincoln National (LNC) | CABCO Trust for JC Penney Debentures (PFH) | Willis Towers Watson Public (WTW) | Arthur J Gallagher & Co (AJG) | MetLife (MET) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
7.37 | 6.41 | 11.16 | 4.21 | 7.13 |
|
ROE (%)
|
21.20 | 12.00 | 19.84 | 6.65 | 12.90 |
|
ROA (%)
|
0.52 | 0.37 | 3.55 | 1.27 | 0.36 |
|
EBIT Margin (%)
|
0.00 | 7.68 | 22.85 | 16.70 | 0.90 |
|
Net Margin (%)
|
12.18 | 5.93 | 15.49 | 9.96 | 4.61 |
|
Cash Profit Margin (%)
|
-- | -- | 0.00 | 0.00 | -- |
Growth Ratios
| Lincoln National (LNC) | CABCO Trust for JC Penney Debentures (PFH) | Willis Towers Watson Public (WTW) | Arthur J Gallagher & Co (AJG) | MetLife (MET) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
7.19 | 8.93 | 3.00 | 26.33 | 8.96 |
|
EBIT Growth (%)
|
-- | 141.18 | -19.10 | 1.02 | -81.88 |
|
Net Profit Growth (%)
|
107.66 | 135.56 | 1,042.34 | -4.41 | -15.42 |
|
EPS Growth (%)
|
88.75 | 143.60 | 1,028.94 | -8.96 | -11.29 |
|
Book Value Growth (%)
|
9.29 | 12.88 | 0.97 | 3.71 | 1.60 |
Valuation Ratios
| Lincoln National (LNC) | CABCO Trust for JC Penney Debentures (PFH) | Willis Towers Watson Public (WTW) | Arthur J Gallagher & Co (AJG) | MetLife (MET) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
7.43 | 1.69 | 19.86 | 45.10 | 15.53 |
|
Price / Book Value
|
0.80 | 0.19 | 4.00 | 2.89 | 1.85 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
-19.95 | -13.07 | 13.31 | 21.84 | -8.13 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Lincoln National (LNC) | CABCO Trust for JC Penney Debentures (PFH) | Willis Towers Watson Public (WTW) | Arthur J Gallagher & Co (AJG) | MetLife (MET) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.57 | 0.00 | 0.75 | 0.50 | 0.76 |
|
Short term debt to equity ratio
|
0.04 | 0.03 | 0.11 | 0.06 | 0.01 |
|
Current Ratio
|
25.41 | 1.79 | 1.10 | 1.05 | 453.01 |
|
Quick Ratio
|
25.41 | 1.79 | 1.10 | 1.05 | 453.01 |
|
Interest Coverage
|
9.78 | 3.74 | 7.94 | 4.06 | 5.46 |
Operating Efficiency Ratios
| Lincoln National (LNC) | CABCO Trust for JC Penney Debentures (PFH) | Willis Towers Watson Public (WTW) | Arthur J Gallagher & Co (AJG) | MetLife (MET) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
146.66 | 74.00 | 25.77 | 38.57 | 64.00 |
|
Asset Turnover
|
0.04 | 0.06 | 0.23 | 0.13 | 0.08 |
|
Receivable days
|
580.45 | 266.94 | 97.75 | 118.82 | 209.70 |
|
Inventory Days
|
-- | -- | -- | -- | -- |
|
Payable days
|
-- | 156.11 | 66.20 | -- | -- |
|
Cash Conversion Cycle
|
-- | -- | -- | -- | -- |