Vertiv Holdings LLC Class A (VRT) Financials

$202.07

$-7.57 (-3.61%)

As on 13-Nov-2026 16:27EST

Market cap

$80,724 Mln

Revenue (TTM)

$13,117 Mln

P/E Ratio

39.2

P/B Ratio

14.5

Div. Yield

0.1 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	13,116.60	10,229.90	8,011.80	6,863.20	5,691.50	4,998.10
Cost of Revenue	8,117.20	6,514.70	5,077.60	4,462.70	4,075.40	3,475.40
Gross Profit	4,999.40	3,715.20	2,934.20	2,400.50	1,616.10	1,522.70
Operating Expenses	2,337.20	1,819.00	1,552.20	1,483.70	1,388.30	1,262.80
Operating Profit (EBIT)	2,662.20	1,896.20	1,382.00	916.80	227.80	259.90
Other Income	--	--	--	--	--	-62.30
Profit before Tax	2,616.30	1,741.90	765.40	533.70	167.00	166.20
Provision for Tax	518.30	409.10	269.60	73.50	90.40	46.60
Profit after Tax (Net Income)	2,098.00	1,332.80	495.80	460.20	76.60	119.60
Minority Interest	--	--	--	--	--	--
Consolidated Profit	445.60	1,332.80	495.80	460.20	76.60	119.60

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	5,502.00	3,941.30	2,434.30	2,014.90	1,441.90	1,417.70
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	3,961.80	3,864.10	3,601.20	3,678.20	3,755.90	3,667.10
Current Liabilities	8,710.70	4,407.00	3,097.00	2,305.40	1,897.90	1,854.80
Total Liabilities	26,885.20	12,212.40	9,132.50	7,998.50	7,095.70	6,939.60

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	6,051.20	5,393.00	4,030.70	3,997.00	3,937.00	4,241.00
Current Assets	12,123.30	6,819.50	5,101.80	4,001.50	3,158.70	2,698.60
Total Assets	26,885.20	12,212.40	9,132.50	7,998.50	7,095.70	6,939.60
Total Debt*	3,268.20	3,227.90	3,145.30	3,126.40	3,368.10	3,129.90
Net Current Assets	3,412.60	2,412.50	2,004.80	1,696.10	1,260.80	843.80

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Cash From Operating Activities	--	2,113.80	1,319.30	900.50	-152.80	210.90
Cash Flow from Investing Activities	--	-1,500.80	-201.70	-139.10	-112.10	-1,216.80
Cash from Financing Activities	--	-72.30	-652.10	-247.50	100.20	914.90
Net Cash Inflow / Outflow	--	--	--	--	--	-91.00

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Adjusted EPS ($)	5.35	3.40	1.28	1.18	0.20	0.32
Cash EPS ($)	5.35	4.19	2.00	1.87	1.00	0.93
Adjusted Book Value ($)	14.29	10.06	6.30	5.16	3.82	3.81
Dividend per Share ($)	0.10	--	--	--	--	--
Cash Flow per Share ($)	--	5.40	3.41	2.31	-0.40	0.57
Free Cash Flow per Share ($)	--	4.82	2.94	1.96	-0.70	0.34

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
ROCE (%)	--	20.91	9.25	9.25	1.64	3.25
ROE (%)	43.05	41.81	22.29	26.63	5.36	12.40
ROA (%)	10.17	12.49	5.79	6.10	1.09	1.99
EBIT Margin (%)	20.22	17.87	11.43	10.40	5.52	5.14
Net Margin (%)	15.99	13.03	6.19	6.71	1.35	2.42
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Revenue Growth (%)	35.27	0.28	0.17	0.21	0.14	0.14
EBIT Growth (%)	74.02	99.61	28.30	127.11	22.39	346.45
Net Profit Growth (%)	102.86	168.82	7.74	500.78	-35.95	136.54
EPS Growth (%)	101.41	1.65	0.09	4.81	-0.37	1.33
Book Value Growth (%)	55.84	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	39.19	47.61	88.56	40.76	67.29	77.71
Price / Book Value	14.45	16.10	18.04	9.31	3.57	6.56
Dividend Yield (%)	0.10	--	--	--	--	--
EV/EBITDA	25.77	30.35	38.42	21.39	13.34	24.77
Close Price ($)	241.31	162.01	113.61	48.03	13.66	24.97
High Price ($)	379.93	202.45	145.67	50.23	25.24	28.80
Low Price ($)	147.35	53.61	44.32	11.95	7.76	17.88
Market Cap ($ Cr)	80,724.07	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	0.53	0.82	1.29	1.55	2.34	2.21
Short term debt to equity ratio	0.00	0.02	0.03	0.03	0.05	0.05
Current Ratio	1.39	1.55	1.65	1.74	1.66	1.45
Quick Ratio	1.01	1.22	1.25	1.35	1.23	1.12
Interest Coverage	65.60	21.23	6.09	3.96	2.13	2.83

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	33.39	30.39	29.49	30.86	33.19	30.74
Asset Turnover	0.64	0.96	0.94	0.91	0.81	0.83
Receivable days	--	97.68	102.14	106.62	109.91	105.63
Inventory Days	--	75.71	76.56	69.83	64.45	55.85
Payable days	--	86.14	82.82	80.63	82.57	83.50
Cash Conversion Cycle	--	87.26	95.88	95.81	91.79	77.98

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

Income Statement ($ Mln)