Market cap
$3,997 Mln
Revenue (TTM)
$1,662 Mln
P/E Ratio
19.7
P/B Ratio
2.9
Div. Yield
1.2 %
| Brady (BRC) | ABM (ABM) | Kewaunee Scientific (KEQU) | Virco Manufacturing (VIRC) | Korn Ferry (KFY) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
3,997 | 2,917 | 99 | 102 | 4,189 |
Revenue ($ Mln) |
1,662 | 9,146 | 277 | 192 | 2,988 |
Net Profit ($ Mln) |
205.38 | 166.40 | 8.23 | -2.51 | 279.77 |
Net Margin (%) |
12.36 | 1.82 | 2.97 | -1.31 | 9.36 |
RoE (%) |
15.38 | 9.47 | 10.04 | -2.32 | 13.84 |
Price to Earnings |
19.68 | 17.84 | 12.24 | -- | 14.54 |
Price-To-Book |
2.92 | 1.61 | 1.34 | 0.96 | 2.11 |
Income Statement ($ Mln)
| Brady (BRC) | ABM (ABM) | Kewaunee Scientific (KEQU) | Virco Manufacturing (VIRC) | Korn Ferry (KFY) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
1,661.57 | -- | 282.00 | 199.65 | 2,938.64 |
|
Cost of Revenue
|
801.74 | -- | 201.56 | 118.41 | 2,186.16 |
|
Gross Profit
|
859.83 | -- | 80.44 | 81.24 | 752.49 |
|
Operating Expenses
|
596.34 | -- | 63.73 | 77.58 | 377.74 |
|
Operating Profit (EBIT)
|
263.49 | -- | 16.72 | 3.66 | 374.74 |
|
Other Income
|
-- | -- | -- | -- | -- |
|
Profit before Tax
|
259.42 | -- | 13.73 | 3.46 | 388.45 |
|
Provision for Tax
|
54.04 | -- | 3.27 | 0.90 | 107.63 |
|
Profit after Tax (Net Income)
|
205.38 | -- | 9.62 | 2.57 | 277.43 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Consolidated Profit
|
-- | -- | -- | -- | -- |
Liabilities ($ Mln)
| Brady (BRC) | ABM (ABM) | Kewaunee Scientific (KEQU) | Virco Manufacturing (VIRC) | Korn Ferry (KFY) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,357.56 | -- | 74.72 | 105.93 | 1,972.61 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
138.88 | -- | 53.15 | 36.27 | 1,103.86 |
|
Current Liabilities
|
355.50 | -- | 48.35 | 31.98 | 982.01 |
|
Total Liabilities
|
1,851.95 | -- | 178.31 | 174.18 | 4,064.78 |
Assets ($ Mln)
| Brady (BRC) | ABM (ABM) | Kewaunee Scientific (KEQU) | Virco Manufacturing (VIRC) | Korn Ferry (KFY) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
1,163.42 | -- | 72.91 | 75.45 | 2,158.80 |
|
Current Assets
|
688.53 | -- | 105.40 | 98.73 | 1,905.98 |
|
Total Assets
|
1,851.95 | -- | 178.31 | 174.18 | 4,064.78 |
|
Total Debt*
|
83.59 | -- | 30.19 | 40.37 | 591.58 |
|
Net Current Assets
|
333.03 | -- | 57.05 | 66.75 | 923.97 |
Cashflow ($ Mln)
| Brady (BRC) | ABM (ABM) | Kewaunee Scientific (KEQU) | Virco Manufacturing (VIRC) | Korn Ferry (KFY) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
244.13 | -- | 18.63 | -0.84 | 414.19 |
|
Cash Flow from Investing Activities
|
-59.02 | -- | -3.94 | -5.74 | -98.72 |
|
Cash from Financing Activities
|
-177.37 | -- | -19.33 | -5.85 | -238.43 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Brady (BRC) | ABM (ABM) | Kewaunee Scientific (KEQU) | Virco Manufacturing (VIRC) | Korn Ferry (KFY) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
14.71 | -- | 8.76 | 1.73 | 11.10 |
|
ROE (%)
|
16.11 | -- | 13.82 | 2.39 | 14.45 |
|
ROA (%)
|
11.45 | -- | 5.16 | 1.40 | 7.00 |
|
EBIT Margin (%)
|
-- | -- | -- | -- | -- |
|
Net Margin (%)
|
12.36 | -- | 3.41 | 1.29 | 9.44 |
|
Cash Profit Margin (%)
|
-- | -- | -- | -- | -- |
Growth Ratios
| Brady (BRC) | ABM (ABM) | Kewaunee Scientific (KEQU) | Virco Manufacturing (VIRC) | Korn Ferry (KFY) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.10 | -- | 0.17 | -0.25 | 0.06 |
|
EBIT Growth (%)
|
-- | -- | -- | -- | -- |
|
Net Profit Growth (%)
|
8.52 | -- | -15.67 | -88.14 | 12.75 |
|
EPS Growth (%)
|
-- | -- | -- | -- | -- |
|
Book Value Growth (%)
|
-- | -- | -- | -- | -- |
Valuation Ratios
| Brady (BRC) | ABM (ABM) | Kewaunee Scientific (KEQU) | Virco Manufacturing (VIRC) | Korn Ferry (KFY) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
-- | -- | -- | -- | -- |
|
Price / Book Value
|
-- | -- | -- | -- | -- |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
-0.33 | -- | 0.78 | 2.62 | -1.07 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Brady (BRC) | ABM (ABM) | Kewaunee Scientific (KEQU) | Virco Manufacturing (VIRC) | Korn Ferry (KFY) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.06 | -- | 0.40 | 0.38 | 0.30 |
|
Short term debt to equity ratio
|
0.01 | -- | 0.12 | 0.06 | 0.01 |
|
Current Ratio
|
1.94 | -- | 2.18 | 3.09 | 1.94 |
|
Quick Ratio
|
1.30 | -- | 1.55 | 1.31 | -- |
|
Interest Coverage
|
37.58 | -- | 4.56 | 12.54 | 20.42 |
Operating Efficiency Ratios
| Brady (BRC) | ABM (ABM) | Kewaunee Scientific (KEQU) | Virco Manufacturing (VIRC) | Korn Ferry (KFY) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
15.70 | -- | 20.83 | 8.74 | 22.08 |
|
Asset Turnover
|
0.93 | -- | 1.51 | 1.09 | 0.74 |
|
Receivable days
|
54.17 | -- | 78.44 | 31.57 | 77.83 |
|
Inventory Days
|
97.06 | -- | 57.43 | 173.32 | -- |
|
Payable days
|
48.69 | -- | 44.84 | 29.28 | 9.07 |
|
Cash Conversion Cycle
|
102.55 | -- | 91.03 | 175.62 | -- |