Market cap
$11,724 Mln
Revenue (TTM)
$7,284 Mln
P/E Ratio
24.4
P/B Ratio
4.3
Div. Yield
4.3 %
| Watsco | WESCO International (WCC) | Regal Rexnord (RRX) | Littelfuse (LFUS) | Advanced Energy (AEIS) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
11,724 | 15,498 | 9,903 | 8,925 | 8,676 |
Revenue ($ Mln) |
7,284 | 25,013 | 6,058 | 2,614 | 2,038 |
Net Profit ($ Mln) |
475.73 | 710.20 | 324.00 | -8.06 | 219.40 |
Net Margin (%) |
6.53 | 2.84 | 5.35 | -0.31 | 10.77 |
RoE (%) |
13.54 | 13.80 | 4.70 | -0.32 | 15.57 |
Price to Earnings |
24.35 | 22.38 | 30.60 | -- | 40.12 |
Price-To-Book |
4.30 | 3.13 | 1.47 | 3.90 | 8.37 |
Income Statement ($ Mln)
| Watsco | WESCO International (WCC) | Regal Rexnord (RRX) | Littelfuse (LFUS) | Advanced Energy (AEIS) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
7,283.63 | 25,012.80 | 6,057.70 | 2,614.32 | 2,037.80 |
|
Cost of Revenue
|
5,253.87 | 19,661.30 | 3,770.80 | 1,587.38 | 1,227.90 |
|
Gross Profit
|
2,030.46 | 4,972.00 | 2,217.80 | 906.04 | 670.00 |
|
Operating Expenses
|
1,350.65 | 4,005.90 | 1,575.60 | 931.46 | 530.60 |
|
Operating Profit (EBIT)
|
679.11 | 1,345.60 | 711.30 | 95.49 | 279.30 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
704.39 | 934.20 | 398.60 | 79.24 | 246.10 |
|
Provision for Tax
|
143.86 | 221.00 | 73.70 | 87.30 | 25.40 |
|
Profit after Tax (Net Income)
|
475.73 | 710.20 | 324.00 | -8.06 | 219.40 |
|
Minority Interest
|
-84.79 | -3.00 | -0.80 | 0.00 | 0.00 |
|
Consolidated Profit
|
0.00 | 352.70 | 143.10 | 0.00 | 0.00 |
Liabilities ($ Mln)
| Watsco | WESCO International (WCC) | Regal Rexnord (RRX) | Littelfuse (LFUS) | Advanced Energy (AEIS) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,994.41 | 5,219.80 | 6,915.50 | 2,618.36 | 1,456.10 |
|
Minority Interest
|
-84.79 | -3.00 | -0.80 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
531.73 | 7,456.20 | 5,588.40 | 820.61 | 1,313.60 |
|
Current Liabilities
|
1,079.77 | 5,139.00 | 1,239.80 | 573.51 | 636.10 |
|
Total Liabilities
|
4,455.72 | 16,494.90 | 13,921.00 | 3,956.80 | 2,545.80 |
Assets ($ Mln)
| Watsco | WESCO International (WCC) | Regal Rexnord (RRX) | Littelfuse (LFUS) | Advanced Energy (AEIS) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
1,630.62 | 7,061.30 | 10,929.90 | 2,428.87 | 1,015.90 |
|
Current Assets
|
3,454.10 | 10,746.50 | 2,821.90 | 1,583.61 | 2,410.90 |
|
Total Assets
|
4,455.72 | 16,494.90 | 13,921.00 | 3,956.80 | 2,545.80 |
|
Total Debt*
|
535.27 | 6,706.00 | 4,766.40 | 709.39 | 1,377.00 |
|
Net Current Assets
|
2,374.32 | 5,607.50 | 1,582.10 | 1,010.10 | 0.00 |
Cashflow ($ Mln)
| Watsco | WESCO International (WCC) | Regal Rexnord (RRX) | Littelfuse (LFUS) | Advanced Energy (AEIS) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
569.61 | 125.00 | 990.80 | 433.76 | 233.30 |
|
Cash Flow from Investing Activities
|
-98.12 | -140.70 | -71.00 | -468.86 | -109.80 |
|
Cash from Financing Activities
|
-568.12 | -92.70 | -814.10 | -149.27 | -56.10 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Watsco | WESCO International (WCC) | Regal Rexnord (RRX) | Littelfuse (LFUS) | Advanced Energy (AEIS) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
15.62 | 5.76 | 2.35 | -2.14 | 7.58 |
|
ROE (%)
|
13.54 | 13.80 | 4.70 | -0.32 | 15.57 |
|
ROA (%)
|
7.95 | 3.26 | 2.15 | -0.18 | 5.12 |
|
EBIT Margin (%)
|
9.67 | 5.43 | 11.86 | 4.07 | 12.62 |
|
Net Margin (%)
|
6.53 | 2.84 | 5.35 | -0.31 | 10.77 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Watsco | WESCO International (WCC) | Regal Rexnord (RRX) | Littelfuse (LFUS) | Advanced Energy (AEIS) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-2.98 | 12.51 | 3.50 | 15.44 | 24.58 |
|
EBIT Growth (%)
|
-6.17 | 10.87 | 7.09 | -49.22 | 149.23 |
|
Net Profit Growth (%)
|
-10.50 | 7.18 | 29.39 | -107.52 | 161.60 |
|
EPS Growth (%)
|
-10.97 | 7.64 | 29.27 | -111.47 | 143.33 |
|
Book Value Growth (%)
|
7.90 | 9.61 | 3.07 | -1.91 | 3.49 |
Valuation Ratios
| Watsco | WESCO International (WCC) | Regal Rexnord (RRX) | Littelfuse (LFUS) | Advanced Energy (AEIS) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
25.86 | 18.88 | 33.44 | -87.87 | 56.72 |
|
Price / Book Value
|
4.62 | 2.40 | 1.37 | 2.60 | 6.18 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
16.12 | 12.25 | 11.55 | 38.72 | 33.57 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Watsco | WESCO International (WCC) | Regal Rexnord (RRX) | Littelfuse (LFUS) | Advanced Energy (AEIS) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 1.13 | 0.66 | 0.20 | 0.00 |
|
Short term debt to equity ratio
|
0.04 | 0.00 | 0.01 | 0.04 | 0.10 |
|
Current Ratio
|
3.20 | 2.09 | 2.28 | 2.76 | 3.79 |
|
Quick Ratio
|
1.45 | 1.23 | 1.16 | 2.00 | 2.94 |
|
Interest Coverage
|
-- | 3.25 | 2.22 | 3.68 | 17.19 |
Operating Efficiency Ratios
| Watsco | WESCO International (WCC) | Regal Rexnord (RRX) | Littelfuse (LFUS) | Advanced Energy (AEIS) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
14.56 | 20.58 | 9.57 | 16.20 | 19.81 |
|
Asset Turnover
|
1.22 | 1.15 | 0.40 | 0.58 | 0.48 |
|
Receivable days
|
42.23 | 65.74 | 42.07 | 50.80 | 59.95 |
|
Inventory Days
|
97.18 | 73.99 | 125.26 | 102.74 | 124.84 |
|
Payable days
|
29.50 | 56.16 | 56.51 | 49.28 | 59.47 |
|
Cash Conversion Cycle
|
109.92 | 83.56 | 110.81 | 104.25 | 125.32 |