Market cap
$3,355 Mln
Revenue (TTM)
$942 Mln
P/E Ratio
41.7
P/B Ratio
16.5
Div. Yield
0 %
| Astronics (ATRO) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
3,355 | 14,333 | 12,083 | 10,732 | 7,098 |
Revenue ($ Mln) |
942 | 3,515 | 4,318 | 1,523 | 1,971 |
Net Profit ($ Mln) |
79.12 | 355.30 | 377.12 | 30.90 | 153.50 |
Net Margin (%) |
8.40 | 10.11 | 8.73 | 2.03 | 7.79 |
RoE (%) |
46.77 | 27.60 | 17.59 | 1.14 | 12.04 |
Price to Earnings |
41.71 | 42.05 | 34.97 | 336.29 | 47.40 |
Price-To-Book |
16.50 | 11.14 | 5.86 | 3.13 | 5.48 |
Income Statement ($ Mln)
| Astronics (ATRO) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
942.09 | 3,514.82 | 4,317.98 | 1,522.50 | 1,971.40 |
|
Cost of Revenue
|
635.58 | 2,739.66 | 3,112.12 | 1,187.70 | 1,488.50 |
|
Gross Profit
|
258.16 | 731.52 | 1,057.35 | 298.30 | 434.80 |
|
Operating Expenses
|
177.84 | 435.91 | 697.49 | 311.30 | 256.20 |
|
Operating Profit (EBIT)
|
128.68 | 339.43 | 508.37 | 23.50 | 226.70 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
82.56 | 429.45 | 437.26 | 40.80 | 183.40 |
|
Provision for Tax
|
3.44 | 73.29 | 60.14 | 9.90 | 29.90 |
|
Profit after Tax (Net Income)
|
79.12 | 355.30 | 377.12 | 30.90 | 153.50 |
|
Minority Interest
|
0.00 | -0.98 | 0.00 | 0.00 | 0.00 |
|
Consolidated Profit
|
0.00 | 0.00 | 0.00 | 0.00 | 67.00 |
Liabilities ($ Mln)
| Astronics (ATRO) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
198.22 | 1,334.45 | 2,221.90 | 3,426.80 | 1,298.20 |
|
Minority Interest
|
0.00 | -0.98 | 0.00 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
399.24 | 2,375.71 | 1,302.18 | 237.70 | 1,106.00 |
|
Current Liabilities
|
163.38 | 713.27 | 1,247.10 | 425.30 | 326.40 |
|
Total Liabilities
|
706.68 | 4,271.50 | 4,426.06 | 2,467.20 | 2,704.00 |
Assets ($ Mln)
| Astronics (ATRO) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
275.10 | 2,713.09 | 2,167.88 | 1,733.30 | 1,938.40 |
|
Current Assets
|
485.74 | 1,710.04 | 2,603.30 | 2,356.50 | 792.20 |
|
Total Assets
|
706.68 | 4,271.50 | 4,426.06 | 2,467.20 | 2,704.00 |
|
Total Debt*
|
352.97 | 2,019.90 | 1,145.54 | 193.60 | 959.40 |
|
Net Current Assets
|
0.00 | 996.77 | 1,356.20 | 1,931.20 | 465.80 |
Cashflow ($ Mln)
| Astronics (ATRO) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
74.80 | 479.85 | 273.09 | -42.10 | 230.50 |
|
Cash Flow from Investing Activities
|
-53.75 | -742.11 | -175.26 | -88.30 | -76.00 |
|
Cash from Financing Activities
|
-22.39 | 693.64 | -98.29 | 360.70 | -212.30 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Astronics (ATRO) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
6.06 | 12.25 | 8.33 | 1.16 | 4.86 |
|
ROE (%)
|
46.77 | 27.60 | 17.59 | 1.14 | 12.04 |
|
ROA (%)
|
7.79 | 7.54 | 6.61 | 0.83 | 4.94 |
|
EBIT Margin (%)
|
9.93 | 12.37 | 11.66 | 1.85 | 11.79 |
|
Net Margin (%)
|
8.40 | 10.11 | 8.73 | 2.03 | 7.79 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Astronics (ATRO) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
14.49 | 22.70 | 15.58 | 25.50 | 5.05 |
|
EBIT Growth (%)
|
584.03 | 9.50 | 48.74 | -15.36 | 70.83 |
|
Net Profit Growth (%)
|
2,222.24 | 20.68 | 78.64 | 113.10 | 74.43 |
|
EPS Growth (%)
|
1,293.59 | 20.61 | 79.34 | 86.53 | 84.24 |
|
Book Value Growth (%)
|
-42.96 | 12.32 | 14.47 | 44.76 | -11.98 |
Valuation Ratios
| Astronics (ATRO) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
71.09 | 48.13 | 28.35 | 597.62 | 52.42 |
|
Price / Book Value
|
14.90 | 12.88 | 3.34 | 6.59 | 4.59 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
36.89 | 31.53 | 15.45 | 122.67 | 22.56 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Astronics (ATRO) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 1.51 | 0.41 | 0.00 | 0.74 |
|
Short term debt to equity ratio
|
0.03 | 0.00 | 0.02 | 0.01 | 0.00 |
|
Current Ratio
|
2.97 | 2.40 | 2.09 | 5.54 | 2.43 |
|
Quick Ratio
|
1.63 | 2.33 | 1.34 | 4.99 | 1.37 |
|
Interest Coverage
|
8.52 | 13.45 | 7.60 | 4.26 | 5.11 |
Operating Efficiency Ratios
| Astronics (ATRO) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
24.30 | 25.96 | 34.42 | 37.88 | 15.18 |
|
Asset Turnover
|
0.93 | 0.75 | 0.76 | 0.41 | 0.63 |
|
Receivable days
|
83.91 | 97.56 | 112.59 | 105.90 | 50.82 |
|
Inventory Days
|
119.92 | 6.43 | 115.83 | 61.01 | 85.74 |
|
Payable days
|
25.41 | 22.16 | 39.89 | 26.41 | 36.16 |
|
Cash Conversion Cycle
|
178.42 | 81.82 | 188.53 | 140.51 | 100.39 |