Market cap
$9,986 Mln
Revenue (TTM)
$2,756 Mln
P/E Ratio
319.6
P/B Ratio
3.8
Div. Yield
0.8 %
| Littelfuse (LFUS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Vicor (VICR) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
9,986 | 16,721 | 11,724 | 12,617 | 8,819 |
Revenue ($ Mln) |
2,756 | 26,040 | 7,437 | 7,437 | 561 |
Net Profit ($ Mln) |
37.79 | 790.50 | 469.52 | 469.52 | 180.29 |
Net Margin (%) |
1.37 | 3.04 | 6.31 | 6.31 | 32.15 |
RoE (%) |
1.44 | 14.96 | 14.24 | 14.24 | 21.72 |
Price to Earnings |
319.58 | 23.73 | 24.35 | 24.22 | 49.89 |
Price-To-Book |
3.77 | 3.07 | 3.95 | 4.00 | 10.52 |
Income Statement ($ Mln)
| Littelfuse (LFUS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Vicor (VICR) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
2,756.41 | 26,040.10 | 7,436.98 | 7,436.98 | 560.70 |
|
Cost of Revenue
|
1,651.90 | 20,440.20 | 5,415.78 | 5,415.78 | 221.11 |
|
Gross Profit
|
906.04 | 4,972.00 | 2,030.46 | 2,030.46 | 214.43 |
|
Operating Expenses
|
953.09 | 4,148.90 | 1,351.65 | 1,351.65 | 199.99 |
|
Operating Profit (EBIT)
|
151.43 | 1,451.00 | 669.56 | 669.56 | 139.60 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
134.74 | 1,043.10 | 695.69 | 695.69 | 157.29 |
|
Provision for Tax
|
96.95 | 250.00 | 141.56 | 141.56 | -23.04 |
|
Profit after Tax (Net Income)
|
37.79 | 790.50 | 469.52 | 469.52 | 180.29 |
|
Minority Interest
|
0.00 | -1.90 | -57.14 | -57.14 | -0.04 |
|
Consolidated Profit
|
0.00 | 165.20 | 0.00 | 63.75 | 0.00 |
Liabilities ($ Mln)
| Littelfuse (LFUS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Vicor (VICR) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,724.18 | 5,439.30 | 3,029.08 | 3,029.08 | 906.28 |
|
Minority Interest
|
0.00 | -1.90 | -57.14 | -57.14 | -0.04 |
|
Non-Current Liabilities
|
821.60 | 7,587.60 | 571.79 | 571.79 | 8.57 |
|
Current Liabilities
|
679.80 | 5,754.40 | 1,126.54 | 1,126.54 | 66.47 |
|
Total Liabilities
|
3,956.80 | 16,494.90 | 4,455.72 | 4,455.72 | 785.83 |
Assets ($ Mln)
| Littelfuse (LFUS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Vicor (VICR) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
2,412.93 | 7,236.40 | 1,682.85 | 1,682.85 | 221.48 |
|
Current Assets
|
1,812.65 | 11,538.40 | 3,550.96 | 3,550.96 | 760.14 |
|
Total Assets
|
3,956.80 | 16,494.90 | 4,455.72 | 4,455.72 | 785.83 |
|
Total Debt*
|
702.00 | 6,774.60 | 553.72 | 553.72 | 7.16 |
|
Net Current Assets
|
1,132.85 | 0.00 | 0.00 | 0.00 | 693.67 |
Cashflow ($ Mln)
| Littelfuse (LFUS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Vicor (VICR) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
433.76 | 125.00 | 569.61 | 569.61 | 139.55 |
|
Cash Flow from Investing Activities
|
-468.86 | -140.70 | -98.12 | -98.12 | -20.32 |
|
Cash from Financing Activities
|
-149.27 | -92.70 | -568.12 | -568.12 | 6.32 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Littelfuse (LFUS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Vicor (VICR) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
-2.14 | 5.76 | 15.62 | 15.62 | 18.21 |
|
ROE (%)
|
1.44 | 14.96 | 14.24 | 14.24 | 21.72 |
|
ROA (%)
|
0.80 | 3.07 | 6.64 | 6.64 | 19.71 |
|
EBIT Margin (%)
|
5.74 | 5.58 | 9.35 | 9.35 | 26.88 |
|
Net Margin (%)
|
1.37 | 3.04 | 6.31 | 6.31 | 32.15 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Littelfuse (LFUS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Vicor (VICR) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
18.72 | 13.50 | 0.30 | 0.30 | 26.97 |
|
EBIT Growth (%)
|
-30.04 | 19.07 | -7.16 | -7.16 | 55.24 |
|
Net Profit Growth (%)
|
-68.15 | 22.41 | -10.07 | -10.07 | 119.12 |
|
EPS Growth (%)
|
-74.38 | 22.86 | -10.85 | -10.85 | 108.99 |
|
Book Value Growth (%)
|
-0.75 | 12.66 | 5.83 | 5.83 | 35.74 |
Valuation Ratios
| Littelfuse (LFUS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Vicor (VICR) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
-87.87 | 18.88 | 25.86 | 25.71 | 42.80 |
|
Price / Book Value
|
2.60 | 2.40 | 4.62 | 4.59 | 7.13 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
38.72 | 12.25 | 16.12 | 16.03 | 40.61 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Littelfuse (LFUS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Vicor (VICR) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.19 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Short term debt to equity ratio
|
0.04 | 0.00 | 0.04 | 0.04 | 0.00 |
|
Current Ratio
|
2.67 | 2.01 | 3.15 | 3.15 | 11.43 |
|
Quick Ratio
|
2.01 | 1.19 | 1.52 | 1.52 | 9.77 |
|
Interest Coverage
|
6.05 | 3.55 | -- | 122.31 | -- |
Operating Efficiency Ratios
| Littelfuse (LFUS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Vicor (VICR) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
15.90 | 21.38 | 13.56 | 13.56 | 21.85 |
|
Asset Turnover
|
0.58 | 1.01 | 1.05 | 1.05 | 0.61 |
|
Receivable days
|
50.80 | 65.74 | 42.23 | 42.23 | 50.91 |
|
Inventory Days
|
102.74 | 73.99 | 97.18 | 97.18 | 186.50 |
|
Payable days
|
49.28 | 56.16 | 29.50 | 29.50 | 19.87 |
|
Cash Conversion Cycle
|
104.25 | 83.56 | 109.92 | 109.92 | 217.54 |