Market cap
$13,233 Mln
Revenue (TTM)
$2,267 Mln
P/E Ratio
25.9
P/B Ratio
5.3
Div. Yield
1.4 %
| Graco (GGG) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Applied Industrial Technologies (AIT) | Crane (CR) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
13,233 | 15,528 | 13,983 | 12,490 | 12,046 |
Revenue ($ Mln) |
2,267 | 4,478 | 4,661 | 4,967 | 2,591 |
Net Profit ($ Mln) |
533.55 | 553.55 | 850.51 | 414.53 | 336.10 |
Net Margin (%) |
23.53 | 12.36 | 18.25 | 8.35 | 12.97 |
RoE (%) |
20.61 | 36.61 | 27.92 | 22.37 | 15.86 |
Price to Earnings |
25.94 | 28.52 | 16.46 | 31.66 | 36.44 |
Price-To-Book |
5.31 | 10.16 | 3.86 | 6.82 | 5.48 |
Income Statement ($ Mln)
| Graco (GGG) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Applied Industrial Technologies (AIT) | Crane (CR) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
2,267.21 | 4,478.35 | 4,661.14 | 4,966.69 | 2,591.30 |
|
Cost of Revenue
|
1,073.71 | 2,865.25 | 3,388.40 | 3,459.90 | 1,509.60 |
|
Gross Profit
|
1,173.18 | 1,535.63 | 1,143.90 | 1,383.16 | 972.80 |
|
Operating Expenses
|
571.40 | 825.71 | 265.71 | 957.32 | 617.10 |
|
Operating Profit (EBIT)
|
622.11 | 787.39 | 1,007.02 | 549.47 | 464.60 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
653.06 | 719.89 | 1,129.45 | 544.27 | 442.50 |
|
Provision for Tax
|
119.51 | 166.34 | 278.99 | 129.75 | 106.40 |
|
Profit after Tax (Net Income)
|
533.55 | 553.55 | 850.51 | 414.53 | 336.10 |
|
Minority Interest
|
0.00 | 0.00 | -6.99 | 0.00 | 0.00 |
|
Consolidated Profit
|
270.12 | 0.00 | 361.84 | 196.16 | 173.10 |
Liabilities ($ Mln)
| Graco (GGG) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Applied Industrial Technologies (AIT) | Crane (CR) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,522.69 | 1,554.18 | 3,547.75 | 1,861.75 | 2,177.60 |
|
Minority Interest
|
0.00 | 0.00 | -6.99 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
148.41 | 1,371.05 | 87.43 | 535.81 | 1,323.40 |
|
Current Liabilities
|
459.35 | 888.08 | 595.82 | 612.41 | 527.50 |
|
Total Liabilities
|
3,274.27 | 3,777.58 | 3,017.94 | 3,175.54 | 3,853.40 |
Assets ($ Mln)
| Graco (GGG) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Applied Industrial Technologies (AIT) | Crane (CR) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
1,755.90 | 2,052.76 | 1,412.00 | 1,431.24 | 2,551.60 |
|
Current Assets
|
1,374.55 | 1,760.55 | 2,845.27 | 1,578.73 | 1,479.20 |
|
Total Assets
|
3,274.27 | 3,777.58 | 3,017.94 | 3,175.54 | 3,853.40 |
|
Total Debt*
|
45.23 | 1,150.05 | 24.68 | 483.44 | 1,115.70 |
|
Net Current Assets
|
915.20 | 872.47 | 2,249.45 | 0.00 | 0.00 |
Cashflow ($ Mln)
| Graco (GGG) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Applied Industrial Technologies (AIT) | Crane (CR) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
683.59 | 661.17 | 755.44 | 492.39 | 394.80 |
|
Cash Flow from Investing Activities
|
-172.80 | -257.33 | -24.91 | -318.75 | 165.50 |
|
Cash from Financing Activities
|
-576.06 | -461.89 | -394.62 | -245.61 | 838.80 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Graco (GGG) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Applied Industrial Technologies (AIT) | Crane (CR) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
19.52 | 19.26 | 28.61 | 16.24 | 14.00 |
|
ROE (%)
|
20.61 | 36.61 | 27.92 | 22.19 | 15.86 |
|
ROA (%)
|
15.19 | 11.71 | 19.34 | 10.00 | 7.95 |
|
EBIT Margin (%)
|
20.91 | 17.53 | 24.24 | 11.12 | 18.45 |
|
Net Margin (%)
|
23.53 | 12.36 | 18.25 | 8.35 | 12.97 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Graco (GGG) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Applied Industrial Technologies (AIT) | Crane (CR) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
4.58 | 9.25 | 14.81 | 8.84 | 13.85 |
|
EBIT Growth (%)
|
-20.51 | 8.53 | 21.22 | 3.51 | 18.69 |
|
Net Profit Growth (%)
|
10.55 | 10.08 | 19.84 | 5.48 | -4.46 |
|
EPS Growth (%)
|
12.45 | 12.50 | 22.03 | 7.54 | -5.08 |
|
Book Value Growth (%)
|
1.14 | 14.42 | 22.02 | 2.68 | 15.05 |
Valuation Ratios
| Graco (GGG) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Applied Industrial Technologies (AIT) | Crane (CR) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
26.41 | 25.51 | 33.29 | 22.78 | 29.48 |
|
Price / Book Value
|
5.19 | 10.16 | 10.21 | 4.85 | 5.24 |
|
Dividend Yield (%)
|
-- | 1.08 | -- | -- | -- |
|
EV/EBITDA
|
17.59 | 18.61 | 22.14 | 15.76 | 20.83 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Graco (GGG) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Applied Industrial Technologies (AIT) | Crane (CR) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.74 | 0.00 | 0.00 | 0.00 |
|
Short term debt to equity ratio
|
0.01 | 0.00 | 0.00 | 0.03 | 0.01 |
|
Current Ratio
|
2.99 | 1.98 | 4.78 | 2.58 | 2.80 |
|
Quick Ratio
|
2.14 | 1.20 | 3.76 | 1.75 | 1.84 |
|
Interest Coverage
|
205.34 | 13.48 | -16,608.50 | 69.57 | 13.33 |
Operating Efficiency Ratios
| Graco (GGG) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Applied Industrial Technologies (AIT) | Crane (CR) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
18.71 | 13.09 | 16.35 | 17.31 | 18.82 |
|
Asset Turnover
|
0.65 | 0.95 | 1.06 | 1.20 | 0.61 |
|
Receivable days
|
61.75 | 44.06 | 40.46 | 60.32 | 60.71 |
|
Inventory Days
|
138.39 | 79.78 | 58.54 | 57.06 | 103.76 |
|
Payable days
|
23.94 | 44.83 | 21.32 | 31.42 | 51.79 |
|
Cash Conversion Cycle
|
176.20 | 79.02 | 77.67 | 85.96 | 112.68 |