Market cap
$1,261 Mln
Revenue (TTM)
$753 Mln
P/E Ratio
25
P/B Ratio
4.1
Div. Yield
1.6 %
| Myers (MYE) | Crown Holdings (CCK) | AptarGroup (ATR) | TriMas (TRS) | O-I Glass (OI) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
1,261 | 12,741 | 8,454 | 1,418 | 1,103 |
Revenue ($ Mln) |
753 | 13,256 | 3,933 | 768 | 6,361 |
Net Profit ($ Mln) |
52.25 | 783.00 | 362.52 | 905.20 | -1,153.00 |
Net Margin (%) |
6.94 | 5.91 | 9.22 | 117.92 | -18.13 |
RoE (%) |
17.40 | 21.99 | 13.69 | 84.28 | -140.49 |
Price to Earnings |
25.02 | 16.83 | 24.00 | 18.91 | -- |
Price-To-Book |
4.11 | 4.44 | 3.22 | 0.98 | 2.56 |
Income Statement ($ Mln)
| Myers (MYE) | Crown Holdings (CCK) | AptarGroup (ATR) | TriMas (TRS) | O-I Glass (OI) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
753.19 | 13,256.00 | 3,933.24 | 767.61 | 6,361.00 |
|
Cost of Revenue
|
498.87 | 10,934.00 | 2,821.69 | 601.89 | 5,419.00 |
|
Gross Profit
|
276.05 | 2,268.00 | 1,117.37 | 131.24 | 1,109.00 |
|
Operating Expenses
|
159.87 | 497.00 | 625.05 | 124.36 | 436.00 |
|
Operating Profit (EBIT)
|
94.46 | 1,825.00 | 486.55 | 41.36 | 506.00 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
66.32 | 1,237.00 | 454.47 | 57.76 | -955.00 |
|
Provision for Tax
|
15.36 | 316.00 | 91.59 | -39.90 | 172.00 |
|
Profit after Tax (Net Income)
|
52.25 | 783.00 | 362.52 | 905.20 | -1,153.00 |
|
Minority Interest
|
0.00 | -138.00 | 0.08 | 0.00 | -25.00 |
|
Consolidated Profit
|
18.42 | 364.00 | 202.27 | 0.00 | -108.00 |
Liabilities ($ Mln)
| Myers (MYE) | Crown Holdings (CCK) | AptarGroup (ATR) | TriMas (TRS) | O-I Glass (OI) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
306.37 | 2,867.00 | 2,628.29 | 1,442.61 | 383.00 |
|
Minority Interest
|
0.00 | -138.00 | 0.08 | 0.00 | -25.00 |
|
Non-Current Liabilities
|
343.71 | 6,639.00 | 1,294.50 | 518.86 | 5,605.00 |
|
Current Liabilities
|
194.96 | 4,551.00 | 1,136.55 | 284.18 | 1,944.00 |
|
Total Liabilities
|
851.32 | 14,272.00 | 5,252.72 | 1,485.08 | 9,243.00 |
Assets ($ Mln)
| Myers (MYE) | Crown Holdings (CCK) | AptarGroup (ATR) | TriMas (TRS) | O-I Glass (OI) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
531.50 | 9,784.00 | 3,298.40 | 698.49 | 5,637.00 |
|
Current Assets
|
313.55 | 4,772.00 | 1,834.82 | 1,547.16 | 2,451.00 |
|
Total Assets
|
851.32 | 14,272.00 | 5,252.72 | 1,485.08 | 9,243.00 |
|
Total Debt*
|
338.91 | 6,272.00 | 1,427.34 | 437.77 | 4,986.00 |
|
Net Current Assets
|
118.59 | 221.00 | 0.00 | 1,262.98 | 507.00 |
Cashflow ($ Mln)
| Myers (MYE) | Crown Holdings (CCK) | AptarGroup (ATR) | TriMas (TRS) | O-I Glass (OI) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
86.76 | 1,511.00 | 570.00 | 117.45 | 600.00 |
|
Cash Flow from Investing Activities
|
-18.93 | -320.00 | -330.64 | -64.05 | -368.00 |
|
Cash from Financing Activities
|
-54.48 | -1,342.00 | -78.26 | -46.45 | -250.00 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Myers (MYE) | Crown Holdings (CCK) | AptarGroup (ATR) | TriMas (TRS) | O-I Glass (OI) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
5.12 | 8.00 | 10.14 | 10.35 | -2.06 |
|
ROE (%)
|
17.40 | 21.99 | 13.69 | 84.28 | -140.49 |
|
ROA (%)
|
5.08 | 4.13 | 5.49 | 43.48 | -10.82 |
|
EBIT Margin (%)
|
12.47 | 12.33 | 13.09 | 6.96 | 4.07 |
|
Net Margin (%)
|
6.94 | 5.91 | 9.22 | 117.92 | -18.13 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Myers (MYE) | Crown Holdings (CCK) | AptarGroup (ATR) | TriMas (TRS) | O-I Glass (OI) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-8.73 | 10.35 | 8.93 | -4.80 | -1.85 |
|
EBIT Growth (%)
|
76.77 | 1.49 | -4.41 | 27.19 | 44.69 |
|
Net Profit Growth (%)
|
426.23 | 40.57 | -7.40 | 2,326.16 | -352.16 |
|
EPS Growth (%)
|
426.14 | 45.68 | -4.64 | 2,533.34 | -355.72 |
|
Book Value Growth (%)
|
6.74 | 4.59 | 1.18 | 127.97 | -68.83 |
Valuation Ratios
| Myers (MYE) | Crown Holdings (CCK) | AptarGroup (ATR) | TriMas (TRS) | O-I Glass (OI) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
20.18 | 16.02 | 20.43 | 11.85 | -17.50 |
|
Price / Book Value
|
2.40 | 3.92 | 3.01 | 2.02 | 1.74 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
9.12 | 8.45 | 11.00 | 19.11 | 8.32 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Myers (MYE) | Crown Holdings (CCK) | AptarGroup (ATR) | TriMas (TRS) | O-I Glass (OI) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.89 | 1.92 | 0.00 | 0.28 | 12.51 |
|
Short term debt to equity ratio
|
0.15 | 0.21 | 0.09 | 0.01 | 0.50 |
|
Current Ratio
|
1.61 | 1.05 | 1.61 | 5.44 | 1.26 |
|
Quick Ratio
|
1.21 | 0.65 | 1.10 | 5.03 | 0.77 |
|
Interest Coverage
|
3.40 | 4.11 | 8.16 | 4.15 | -1.78 |
Operating Efficiency Ratios
| Myers (MYE) | Crown Holdings (CCK) | AptarGroup (ATR) | TriMas (TRS) | O-I Glass (OI) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
15.38 | 15.08 | 22.82 | 20.02 | 13.88 |
|
Asset Turnover
|
0.73 | 0.70 | 0.60 | 0.37 | 0.60 |
|
Receivable days
|
54.70 | 51.15 | 70.68 | 78.08 | 33.34 |
|
Inventory Days
|
60.82 | 54.57 | 68.64 | 112.85 | 67.49 |
|
Payable days
|
47.25 | 91.67 | 43.70 | 57.98 | 80.48 |
|
Cash Conversion Cycle
|
68.27 | 14.05 | 95.61 | 132.96 | 20.35 |