Market cap
$4,983 Mln
Revenue (TTM)
$3,980 Mln
P/E Ratio
22
P/B Ratio
3.7
Div. Yield
0 %
| FTI Consulting (FCN) | WEX (WEX) | ExlService Holdings (EXLS) | Herc Holdings (HRI) | Exponent (EXPO) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
4,983 | 6,067 | 6,247 | 5,821 | 3,816 |
Revenue ($ Mln) |
3,980 | 2,880 | 2,342 | 4,916 | 659 |
Net Profit ($ Mln) |
233.42 | 404.60 | 260.61 | 123.00 | 114.67 |
Net Margin (%) |
5.86 | 14.05 | 11.13 | 2.50 | 17.40 |
RoE (%) |
15.64 | 33.35 | 30.54 | 6.34 | 35.49 |
Price to Earnings |
22.03 | 15.91 | 24.81 | 46.51 | 35.05 |
Price-To-Book |
3.70 | 5.27 | 6.73 | 2.80 | 12.39 |
Income Statement ($ Mln)
| FTI Consulting (FCN) | WEX (WEX) | ExlService Holdings (EXLS) | Herc Holdings (HRI) | Exponent (EXPO) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
3,980.12 | 2,880.30 | 2,341.69 | 4,916.00 | 659.07 |
|
Cost of Revenue
|
2,699.80 | 1,221.80 | 1,442.87 | 3,639.00 | 491.00 |
|
Gross Profit
|
1,217.48 | 1,459.60 | 801.08 | 1,234.00 | 145.31 |
|
Operating Expenses
|
927.56 | 891.80 | 552.82 | 1,653.00 | 27.66 |
|
Operating Profit (EBIT)
|
352.75 | 766.80 | 346.00 | 740.00 | 140.42 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
315.52 | 554.50 | 337.50 | 138.00 | 160.20 |
|
Provision for Tax
|
82.10 | 149.90 | 76.91 | 5.00 | 45.53 |
|
Profit after Tax (Net Income)
|
233.42 | 404.60 | 260.61 | 123.00 | 114.67 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Consolidated Profit
|
54.53 | 84.30 | 0.00 | 24.00 | 0.00 |
Liabilities ($ Mln)
| FTI Consulting (FCN) | WEX (WEX) | ExlService Holdings (EXLS) | Herc Holdings (HRI) | Exponent (EXPO) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,323.22 | 1,152.10 | 928.09 | 1,984.00 | 307.89 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
1,236.92 | 3,793.20 | 701.13 | 11,042.00 | 203.43 |
|
Current Liabilities
|
899.52 | 11,251.60 | 444.19 | 1,031.00 | 181.76 |
|
Total Liabilities
|
3,490.53 | 14,399.50 | 1,702.24 | 13,776.00 | 808.62 |
Assets ($ Mln)
| FTI Consulting (FCN) | WEX (WEX) | ExlService Holdings (EXLS) | Herc Holdings (HRI) | Exponent (EXPO) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
1,915.59 | 4,655.00 | 1,114.27 | 12,948.00 | 339.81 |
|
Current Assets
|
1,544.07 | 11,541.90 | 959.14 | 1,109.00 | 353.27 |
|
Total Assets
|
3,490.53 | 14,399.50 | 1,702.24 | 13,776.00 | 808.62 |
|
Total Debt*
|
1,087.86 | 5,321.10 | 615.35 | 9,630.00 | 81.14 |
|
Net Current Assets
|
0.00 | 0.00 | 514.95 | 78.00 | 0.00 |
Cashflow ($ Mln)
| FTI Consulting (FCN) | WEX (WEX) | ExlService Holdings (EXLS) | Herc Holdings (HRI) | Exponent (EXPO) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
152.13 | 454.30 | 350.72 | 1,119.00 | 131.73 |
|
Cash Flow from Investing Activities
|
-58.53 | -696.90 | -49.26 | -4,825.00 | -9.39 |
|
Cash from Financing Activities
|
-510.48 | 418.90 | -312.76 | 3,809.00 | -160.43 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| FTI Consulting (FCN) | WEX (WEX) | ExlService Holdings (EXLS) | Herc Holdings (HRI) | Exponent (EXPO) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
11.14 | 6.85 | 19.21 | 0.01 | 21.73 |
|
ROE (%)
|
15.64 | 33.35 | 30.54 | 6.34 | 35.49 |
|
ROA (%)
|
5.02 | 1.57 | 11.45 | 0.83 | 11.69 |
|
EBIT Margin (%)
|
8.93 | 26.85 | 15.78 | 13.26 | 22.37 |
|
Net Margin (%)
|
5.86 | 14.05 | 11.13 | 2.50 | 17.40 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| FTI Consulting (FCN) | WEX (WEX) | ExlService Holdings (EXLS) | Herc Holdings (HRI) | Exponent (EXPO) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
7.77 | 9.75 | 15.55 | 19.38 | 15.35 |
|
EBIT Growth (%)
|
-0.90 | 22.76 | 12.47 | -3.55 | 2.03 |
|
Net Profit Growth (%)
|
-12.26 | 42.57 | 7.94 | 278.26 | 9.38 |
|
EPS Growth (%)
|
-1.43 | 50.04 | 13.32 | 246.11 | 14.07 |
|
Book Value Growth (%)
|
-10.82 | 3.61 | 3.29 | 2.24 | -18.79 |
Valuation Ratios
| FTI Consulting (FCN) | WEX (WEX) | ExlService Holdings (EXLS) | Herc Holdings (HRI) | Exponent (EXPO) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
19.35 | 17.15 | 27.47 | 4,955.89 | 33.16 |
|
Price / Book Value
|
3.02 | 4.22 | 7.56 | 2.54 | 9.00 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
12.68 | 4.86 | 17.79 | 10.73 | 21.45 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| FTI Consulting (FCN) | WEX (WEX) | ExlService Holdings (EXLS) | Herc Holdings (HRI) | Exponent (EXPO) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.00 | 0.54 | 4.03 | 0.00 |
|
Short term debt to equity ratio
|
0.03 | 1.62 | 0.03 | 0.05 | 0.02 |
|
Current Ratio
|
1.72 | 1.03 | 2.16 | 1.08 | 1.94 |
|
Quick Ratio
|
1.72 | 1.03 | 2.16 | 1.08 | 1.94 |
|
Interest Coverage
|
9.10 | 3.55 | 11.52 | 1.27 | -- |
Operating Efficiency Ratios
| FTI Consulting (FCN) | WEX (WEX) | ExlService Holdings (EXLS) | Herc Holdings (HRI) | Exponent (EXPO) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
32.54 | 192.18 | 19.53 | 18.90 | 31.80 |
|
Asset Turnover
|
0.86 | 0.11 | 1.03 | 0.33 | 0.67 |
|
Receivable days
|
106.59 | 445.78 | 65.73 | 56.67 | 107.60 |
|
Inventory Days
|
-- | -- | -- | -- | -- |
|
Payable days
|
2.91 | 285.52 | 1.51 | 34.00 | 5.08 |
|
Cash Conversion Cycle
|
-- | -- | -- | -- | -- |