Market cap
$17,517 Mln
Revenue (TTM)
$3,654 Mln
P/E Ratio
32.7
P/B Ratio
7.6
Div. Yield
0.2 %
| Curtiss-Wright (CW) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
17,517 | 11,663 | 10,822 | 7,261 | 6,027 |
Revenue ($ Mln) |
3,654 | 3,515 | 4,318 | 1,523 | 2,012 |
Net Profit ($ Mln) |
541.18 | 355.30 | 377.12 | 30.90 | 171.50 |
Net Margin (%) |
14.81 | 10.11 | 8.73 | 2.03 | 8.53 |
RoE (%) |
20.41 | 27.60 | 17.59 | 1.14 | 13.24 |
Price to Earnings |
32.66 | 32.98 | 28.86 | 227.53 | 35.86 |
Price-To-Book |
7.57 | 9.74 | 5.24 | 2.57 | 5.01 |
Income Statement ($ Mln)
| Curtiss-Wright (CW) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
3,653.85 | 3,514.82 | 4,317.98 | 1,522.50 | 2,011.60 |
|
Cost of Revenue
|
2,275.36 | 2,739.66 | 3,112.12 | 1,187.70 | 1,513.10 |
|
Gross Profit
|
1,301.53 | 731.52 | 1,057.35 | 298.30 | 434.80 |
|
Operating Expenses
|
688.86 | 435.91 | 697.49 | 311.30 | 253.00 |
|
Operating Profit (EBIT)
|
688.83 | 339.43 | 508.37 | 23.50 | 245.50 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
690.21 | 429.45 | 437.26 | 40.80 | 199.30 |
|
Provision for Tax
|
149.03 | 73.29 | 60.14 | 9.90 | 27.80 |
|
Profit after Tax (Net Income)
|
541.18 | 355.30 | 377.12 | 30.90 | 171.50 |
|
Minority Interest
|
0.00 | -0.98 | 0.00 | 0.00 | 0.00 |
|
Consolidated Profit
|
261.83 | 0.00 | 0.00 | 0.00 | 46.40 |
Liabilities ($ Mln)
| Curtiss-Wright (CW) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,769.86 | 1,334.45 | 2,221.90 | 3,426.80 | 1,324.40 |
|
Minority Interest
|
0.00 | -0.98 | 0.00 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
1,289.20 | 2,375.71 | 1,302.18 | 237.70 | 1,094.10 |
|
Current Liabilities
|
1,396.61 | 713.27 | 1,247.10 | 425.30 | 310.70 |
|
Total Liabilities
|
5,221.29 | 4,271.50 | 4,426.06 | 2,467.20 | 2,704.00 |
Assets ($ Mln)
| Curtiss-Wright (CW) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
3,218.65 | 2,713.09 | 2,167.88 | 1,733.30 | 1,931.20 |
|
Current Assets
|
2,237.02 | 1,710.04 | 2,603.30 | 2,356.50 | 798.00 |
|
Total Assets
|
5,221.29 | 4,271.50 | 4,426.06 | 2,467.20 | 2,704.00 |
|
Total Debt*
|
1,148.98 | 2,019.90 | 1,145.54 | 193.60 | 934.90 |
|
Net Current Assets
|
840.40 | 996.77 | 1,356.20 | 1,931.20 | 0.00 |
Cashflow ($ Mln)
| Curtiss-Wright (CW) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
643.40 | 479.85 | 273.09 | -42.10 | 230.50 |
|
Cash Flow from Investing Activities
|
-90.12 | -742.11 | -175.26 | -88.30 | -76.00 |
|
Cash from Financing Activities
|
-578.30 | 693.64 | -98.29 | 360.70 | -212.30 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Curtiss-Wright (CW) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
12.87 | 12.25 | 8.33 | 1.16 | 4.86 |
|
ROE (%)
|
20.41 | 27.60 | 17.59 | 1.14 | 13.24 |
|
ROA (%)
|
8.28 | 7.54 | 6.61 | 0.83 | 5.22 |
|
EBIT Margin (%)
|
20.05 | 12.37 | 11.66 | 2.98 | 12.27 |
|
Net Margin (%)
|
14.81 | 10.11 | 8.73 | 2.03 | 8.53 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Curtiss-Wright (CW) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
10.54 | 22.70 | 15.58 | 25.50 | 7.21 |
|
EBIT Growth (%)
|
17.70 | 9.50 | 48.74 | 36.45 | 98.87 |
|
Net Profit Growth (%)
|
19.89 | 20.68 | 78.64 | 113.10 | 149.27 |
|
EPS Growth (%)
|
22.68 | 20.61 | 79.34 | 86.53 | 162.87 |
|
Book Value Growth (%)
|
4.21 | 12.32 | 14.47 | 44.76 | -11.50 |
Valuation Ratios
| Curtiss-Wright (CW) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
42.32 | 48.13 | 28.35 | 597.62 | 52.42 |
|
Price / Book Value
|
8.09 | 12.88 | 3.34 | 6.59 | 4.59 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
27.20 | 31.53 | 15.45 | 122.67 | 22.56 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Curtiss-Wright (CW) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.27 | 1.51 | 0.41 | 0.00 | 0.00 |
|
Short term debt to equity ratio
|
0.07 | 0.00 | 0.02 | 0.01 | 0.00 |
|
Current Ratio
|
1.60 | 2.40 | 2.09 | 5.54 | 2.57 |
|
Quick Ratio
|
1.12 | 2.33 | 1.34 | 4.99 | 1.42 |
|
Interest Coverage
|
17.30 | 13.45 | 7.60 | 4.26 | 5.20 |
Operating Efficiency Ratios
| Curtiss-Wright (CW) | BWX Technologies (BWXT) | Moog Inc (MOG-A) | Kratos Defense & Security Solutions (KTOS) | Hexcel (HXL) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
27.30 | 25.96 | 34.42 | 37.88 | 13.50 |
|
Asset Turnover
|
0.56 | 0.75 | 0.76 | 0.41 | 0.61 |
|
Receivable days
|
92.26 | 97.56 | 112.59 | 105.90 | 50.82 |
|
Inventory Days
|
96.14 | 6.43 | 115.83 | 61.01 | 85.74 |
|
Payable days
|
46.34 | 22.16 | 39.89 | 26.41 | 36.16 |
|
Cash Conversion Cycle
|
142.06 | 81.82 | 188.53 | 140.51 | 100.39 |