Market cap
$12,566 Mln
Revenue (TTM)
$2,454 Mln
P/E Ratio
18.5
P/B Ratio
4.5
Div. Yield
1 %
| SEI Investments (SEIC) | TPG Inc (TPG) | Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
12,566 | 17,677 | 13,690 | 14,528 | 5,146 |
Revenue ($ Mln) |
2,454 | 4,669 | 3,963 | 2,990 | 2,801 |
Net Profit ($ Mln) |
706.85 | 218.39 | 363.90 | 80.91 | 856.30 |
Net Margin (%) |
28.81 | 4.68 | 9.18 | 2.71 | 30.57 |
RoE (%) |
28.23 | -18.46 | 2.88 | -8.40 | 27.29 |
Price to Earnings |
18.47 | 67.55 | 39.61 | 77.25 | -- |
Price-To-Book |
4.49 | 6.15 | 2.71 | 3.29 | -- |
Income Statement ($ Mln)
| SEI Investments (SEIC) | TPG Inc (TPG) | Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
2,453.79 | 4,668.71 | 3,962.70 | 2,990.45 | 2,801.10 |
|
Cost of Revenue
|
802.49 | 193.36 | 1,162.30 | 1,164.30 | 990.20 |
|
Gross Profit
|
1,360.35 | 4,522.82 | 3,229.10 | 1,589.45 | 1,437.30 |
|
Operating Expenses
|
939.66 | 3,649.47 | 2,043.00 | 1,150.26 | 1,032.80 |
|
Operating Profit (EBIT)
|
711.26 | 825.89 | 757.40 | 675.89 | 778.30 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
911.82 | 807.45 | 642.40 | 389.85 | 1,388.40 |
|
Provision for Tax
|
196.54 | 129.41 | 101.50 | 51.47 | 335.70 |
|
Profit after Tax (Net Income)
|
706.85 | 218.39 | 363.90 | 80.91 | 856.30 |
|
Minority Interest
|
-8.43 | -441.82 | -177.00 | -257.47 | 0.00 |
|
Consolidated Profit
|
0.00 | 0.00 | 0.00 | 53.98 | 0.00 |
Liabilities ($ Mln)
| SEI Investments (SEIC) | TPG Inc (TPG) | Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,499.70 | 1,236.04 | 7,212.80 | 1,996.53 | 3,038.00 |
|
Minority Interest
|
-8.43 | -441.82 | -177.00 | -257.47 | 0.00 |
|
Non-Current Liabilities
|
463.78 | 10,295.28 | 15,247.90 | 6,720.36 | 5,199.60 |
|
Current Liabilities
|
13.66 | -9.62 | 5,734.90 | 532.32 | 0.00 |
|
Total Liabilities
|
3,259.84 | 13,492.94 | 29,116.00 | 12,467.68 | 9,207.40 |
Assets ($ Mln)
| SEI Investments (SEIC) | TPG Inc (TPG) | Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
1,981.11 | 2,582.00 | 24,683.50 | 10,220.57 | 8,145.60 |
|
Current Assets
|
1,343.23 | 944.66 | 3,512.10 | 169.06 | 1,257.90 |
|
Total Assets
|
3,259.84 | 13,492.94 | 29,116.00 | 12,467.68 | 9,207.40 |
|
Total Debt*
|
67.85 | 2,988.64 | 14,253.70 | 4,344.55 | 3,004.00 |
|
Net Current Assets
|
1,077.70 | 0.00 | 0.00 | 350.53 | 0.00 |
Cashflow ($ Mln)
| SEI Investments (SEIC) | TPG Inc (TPG) | Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
607.66 | 1,032.40 | 1,462.90 | 1,256.03 | 1,010.90 |
|
Cash Flow from Investing Activities
|
-399.09 | -263.96 | -4,245.40 | -270.57 | -243.80 |
|
Cash from Financing Activities
|
-589.50 | -750.36 | 3,278.70 | -943.04 | -1,148.70 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| SEI Investments (SEIC) | TPG Inc (TPG) | Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
30.05 | 7.00 | 4.65 | 1.41 | 12.00 |
|
ROE (%)
|
28.23 | -18.46 | 2.88 | -8.40 | 27.29 |
|
ROA (%)
|
21.87 | 1.54 | 1.22 | 0.65 | 8.37 |
|
EBIT Margin (%)
|
34.95 | 17.96 | 19.12 | 19.25 | 35.18 |
|
Net Margin (%)
|
28.81 | 4.68 | 9.18 | 2.71 | 30.57 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | -- |
Growth Ratios
| SEI Investments (SEIC) | TPG Inc (TPG) | Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
11.26 | 65.57 | -9.89 | 14.19 | 37.95 |
|
EBIT Growth (%)
|
1.64 | 464.60 | -54.53 | 25.66 | 85.12 |
|
Net Profit Growth (%)
|
2.55 | 250.68 | -71.03 | 7.30 | 93.56 |
|
EPS Growth (%)
|
6.74 | 243.79 | -71.81 | -7.11 | 120.02 |
|
Book Value Growth (%)
|
11.26 | 24.88 | 22.97 | -19.07 | 7.89 |
Valuation Ratios
| SEI Investments (SEIC) | TPG Inc (TPG) | Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
14.36 | 131.78 | 27.33 | 125.99 | 0.91 |
|
Price / Book Value
|
4.20 | 20.52 | 3.84 | 4.50 | 0.20 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
10.97 | 30.30 | 22.23 | 14.53 | 2.59 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| SEI Investments (SEIC) | TPG Inc (TPG) | Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.01 | 0.00 | 0.00 | 1.91 | 0.00 |
|
Short term debt to equity ratio
|
0.01 | -0.01 | 0.00 | 0.27 | 0.00 |
|
Current Ratio
|
98.36 | -98.17 | 0.61 | 0.32 | -- |
|
Quick Ratio
|
98.36 | -98.17 | 0.61 | 0.32 | -- |
|
Interest Coverage
|
668.02 | 7.13 | 2.99 | 3.23 | 13.39 |
Operating Efficiency Ratios
| SEI Investments (SEIC) | TPG Inc (TPG) | Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
34.39 | 0.00 | 37.13 | 24.34 | 30.23 |
|
Asset Turnover
|
0.76 | 0.33 | 0.13 | 0.24 | 0.27 |
|
Receivable days
|
110.88 | 34.98 | 77.70 | 83.79 | 71.99 |
|
Inventory Days
|
-- | -- | -- | -- | -- |
|
Payable days
|
3.60 | 116.92 | -- | 45.16 | -- |
|
Cash Conversion Cycle
|
-- | -- | -- | -- | -- |