Market cap
$4,113 Mln
Revenue (TTM)
$2,988 Mln
P/E Ratio
14.2
P/B Ratio
2.1
Div. Yield
2.7 %
| Korn Ferry (KFY) | Unifirst Corporation (UNF) | Brady (BRC) | ABM (ABM) | Value Line (VALU) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
4,113 | 4,399 | 3,742 | 3,146 | 398 |
Revenue ($ Mln) |
2,988 | 2,523 | 1,662 | 9,146 | 33 |
Net Profit ($ Mln) |
279.77 | 109.49 | 205.38 | 166.40 | 19.83 |
Net Margin (%) |
9.36 | 4.34 | 12.36 | 1.82 | 60.27 |
RoE (%) |
13.84 | 4.98 | 16.11 | 9.47 | 18.28 |
Price to Earnings |
14.25 | 40.40 | 18.56 | 19.80 | 20.08 |
Price-To-Book |
2.11 | 2.04 | 2.86 | 1.79 | 3.64 |
Income Statement ($ Mln)
| Korn Ferry (KFY) | Unifirst Corporation (UNF) | Brady (BRC) | ABM (ABM) | Value Line (VALU) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
2,938.64 | 2,523.23 | 1,661.57 | 8,745.90 | 33.45 |
|
Cost of Revenue
|
2,186.16 | 1,600.28 | 801.74 | 7,723.30 | 18.75 |
|
Gross Profit
|
752.49 | 922.95 | 859.83 | 1,022.60 | 14.70 |
|
Operating Expenses
|
377.74 | 786.91 | 596.34 | 697.40 | 10.66 |
|
Operating Profit (EBIT)
|
374.74 | 136.04 | 263.49 | 325.20 | 4.03 |
|
Other Income
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
388.45 | 142.07 | 259.42 | 219.90 | 29.43 |
|
Provision for Tax
|
107.63 | 32.58 | 54.04 | 57.60 | 7.80 |
|
Profit after Tax (Net Income)
|
277.43 | 109.49 | 205.38 | 162.40 | 21.63 |
|
Minority Interest
|
6.30 | -- | -- | -- | -- |
|
Consolidated Profit
|
242.84 | 148.27 | 188.51 | 162.40 | -- |
Liabilities ($ Mln)
| Korn Ferry (KFY) | Unifirst Corporation (UNF) | Brady (BRC) | ABM (ABM) | Value Line (VALU) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,972.61 | 2,229.13 | 1,357.56 | 1,785.60 | 107.89 |
|
Minority Interest
|
6.30 | -- | -- | -- | -- |
|
Non-Current Liabilities
|
1,103.86 | 332.97 | 138.88 | 2,369.30 | 21.26 |
|
Current Liabilities
|
982.01 | 308.28 | 355.50 | 1,305.70 | 22.76 |
|
Total Liabilities
|
4,064.78 | 2,870.37 | 1,851.95 | 5,460.60 | 151.92 |
Assets ($ Mln)
| Korn Ferry (KFY) | Unifirst Corporation (UNF) | Brady (BRC) | ABM (ABM) | Value Line (VALU) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
2,158.80 | 1,901.92 | 1,163.42 | 3,521.90 | 62.77 |
|
Current Assets
|
1,905.98 | 968.46 | 688.53 | 1,938.70 | 89.15 |
|
Total Assets
|
4,064.78 | 2,870.37 | 1,851.95 | 5,460.60 | 151.92 |
|
Total Debt*
|
591.58 | 81.15 | 83.59 | 1,693.40 | 2.27 |
|
Net Current Assets
|
923.97 | 660.18 | 333.03 | 633.00 | 66.39 |
Cashflow ($ Mln)
| Korn Ferry (KFY) | Unifirst Corporation (UNF) | Brady (BRC) | ABM (ABM) | Value Line (VALU) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
414.19 | 205.29 | 244.13 | 234.40 | 18.58 |
|
Cash Flow from Investing Activities
|
-98.72 | -152.54 | -59.02 | -115.60 | -15.33 |
|
Cash from Financing Activities
|
-238.43 | -64.73 | -177.37 | -80.20 | -13.15 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Korn Ferry (KFY) | Unifirst Corporation (UNF) | Brady (BRC) | ABM (ABM) | Value Line (VALU) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
11.10 | 4.81 | 14.71 | 4.84 | 20.27 |
|
ROE (%)
|
14.45 | 4.98 | 16.11 | 9.10 | 20.84 |
|
ROA (%)
|
7.00 | 3.88 | 11.45 | 3.08 | 14.59 |
|
EBIT Margin (%)
|
-- | -- | -- | -- | -- |
|
Net Margin (%)
|
9.44 | 4.34 | 12.36 | 1.86 | 64.67 |
|
Cash Profit Margin (%)
|
-- | -- | -- | -- | -- |
Growth Ratios
| Korn Ferry (KFY) | Unifirst Corporation (UNF) | Brady (BRC) | ABM (ABM) | Value Line (VALU) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.06 | 0.04 | 0.10 | 0.05 | -0.05 |
|
EBIT Growth (%)
|
-- | -- | -- | -- | -- |
|
Net Profit Growth (%)
|
12.75 | -26.16 | 8.52 | 99.51 | 4.56 |
|
EPS Growth (%)
|
-- | -- | -- | -- | -- |
|
Book Value Growth (%)
|
-- | -- | -- | -- | -- |
Valuation Ratios
| Korn Ferry (KFY) | Unifirst Corporation (UNF) | Brady (BRC) | ABM (ABM) | Value Line (VALU) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
-- | -- | -- | -- | -- |
|
Price / Book Value
|
-- | -- | -- | -- | -- |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
-1.07 | -0.39 | -0.33 | 3.77 | -15.81 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Korn Ferry (KFY) | Unifirst Corporation (UNF) | Brady (BRC) | ABM (ABM) | Value Line (VALU) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.30 | 0.04 | 0.06 | 0.95 | 0.02 |
|
Short term debt to equity ratio
|
0.01 | 0.01 | 0.01 | 0.03 | 0.01 |
|
Current Ratio
|
1.94 | 3.14 | 1.94 | 1.48 | 3.92 |
|
Quick Ratio
|
-- | 2.67 | 1.30 | -- | -- |
|
Interest Coverage
|
20.42 | -- | 37.58 | 3.28 | 1.96 |
Operating Efficiency Ratios
| Korn Ferry (KFY) | Unifirst Corporation (UNF) | Brady (BRC) | ABM (ABM) | Value Line (VALU) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
22.08 | 12.17 | 15.70 | 19.04 | 3.09 |
|
Asset Turnover
|
0.74 | 0.89 | 0.93 | 1.66 | 0.23 |
|
Receivable days
|
77.83 | 42.87 | 54.17 | 67.05 | 13.13 |
|
Inventory Days
|
-- | 59.26 | 97.06 | 0.00 | -29.31 |
|
Payable days
|
9.07 | 21.63 | 48.69 | 17.16 | 32.40 |
|
Cash Conversion Cycle
|
-- | 80.50 | 102.55 | 49.89 | -51.65 |