Market cap
$10,927 Mln
Revenue (TTM)
$2,038 Mln
P/E Ratio
50.2
P/B Ratio
7.9
Div. Yield
0.1 %
| Advanced Energy (AEIS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Regal Rexnord (RRX) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
10,927 | 17,015 | 12,758 | 12,972 | 11,041 |
Revenue ($ Mln) |
2,038 | 25,013 | 7,284 | 7,284 | 6,058 |
Net Profit ($ Mln) |
219.40 | 710.20 | 475.73 | 475.73 | 324.00 |
Net Margin (%) |
10.77 | 2.84 | 6.53 | 6.53 | 5.35 |
RoE (%) |
15.57 | 13.80 | 13.54 | 13.54 | 4.70 |
Price to Earnings |
50.24 | 23.37 | 26.52 | 27.39 | 34.13 |
Price-To-Book |
7.90 | 3.16 | 4.26 | 4.40 | 1.63 |
Income Statement ($ Mln)
| Advanced Energy (AEIS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Regal Rexnord (RRX) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
2,037.80 | 25,012.80 | 7,283.63 | 7,283.63 | 6,057.70 |
|
Cost of Revenue
|
1,227.90 | 19,661.30 | 5,253.87 | 5,253.87 | 3,770.80 |
|
Gross Profit
|
670.00 | 4,972.00 | 2,030.46 | 2,030.46 | 2,217.80 |
|
Operating Expenses
|
530.60 | 4,005.90 | 1,350.65 | 1,350.65 | 1,575.60 |
|
Operating Profit (EBIT)
|
279.30 | 1,345.60 | 679.11 | 679.11 | 711.30 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
246.10 | 934.20 | 704.39 | 704.39 | 398.60 |
|
Provision for Tax
|
25.40 | 221.00 | 143.86 | 143.86 | 73.70 |
|
Profit after Tax (Net Income)
|
219.40 | 710.20 | 475.73 | 475.73 | 324.00 |
|
Minority Interest
|
0.00 | -3.00 | -84.79 | -84.79 | -0.80 |
|
Consolidated Profit
|
0.00 | 352.70 | 0.00 | 214.62 | 143.10 |
Liabilities ($ Mln)
| Advanced Energy (AEIS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Regal Rexnord (RRX) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,456.10 | 5,219.80 | 2,994.41 | 2,994.41 | 6,915.50 |
|
Minority Interest
|
0.00 | -3.00 | -84.79 | -84.79 | -0.80 |
|
Non-Current Liabilities
|
1,313.60 | 7,456.20 | 531.73 | 531.73 | 5,588.40 |
|
Current Liabilities
|
636.10 | 5,139.00 | 1,079.77 | 1,079.77 | 1,239.80 |
|
Total Liabilities
|
2,545.80 | 16,494.90 | 4,455.72 | 4,455.72 | 13,921.00 |
Assets ($ Mln)
| Advanced Energy (AEIS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Regal Rexnord (RRX) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
1,015.90 | 7,061.30 | 1,630.62 | 1,630.62 | 10,929.90 |
|
Current Assets
|
2,410.90 | 10,746.50 | 3,454.10 | 3,454.10 | 2,821.90 |
|
Total Assets
|
2,545.80 | 16,494.90 | 4,455.72 | 4,455.72 | 13,921.00 |
|
Total Debt*
|
1,377.00 | 6,706.00 | 535.27 | 535.27 | 4,766.40 |
|
Net Current Assets
|
0.00 | 5,607.50 | 2,374.32 | 2,374.32 | 1,582.10 |
Cashflow ($ Mln)
| Advanced Energy (AEIS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Regal Rexnord (RRX) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
233.30 | 125.00 | 569.61 | 569.61 | 990.80 |
|
Cash Flow from Investing Activities
|
-109.80 | -140.70 | -98.12 | -98.12 | -71.00 |
|
Cash from Financing Activities
|
-56.10 | -92.70 | -568.12 | -568.12 | -814.10 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Advanced Energy (AEIS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Regal Rexnord (RRX) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
7.58 | 5.76 | 15.62 | 15.62 | 2.35 |
|
ROE (%)
|
15.57 | 13.80 | 13.54 | 13.54 | 4.70 |
|
ROA (%)
|
5.12 | 3.26 | 7.95 | 7.95 | 2.15 |
|
EBIT Margin (%)
|
11.90 | 5.43 | 6.35 | 6.35 | 11.86 |
|
Net Margin (%)
|
10.77 | 2.84 | 6.53 | 6.53 | 5.35 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Advanced Energy (AEIS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Regal Rexnord (RRX) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
24.58 | 12.51 | -2.98 | -2.98 | 3.50 |
|
EBIT Growth (%)
|
134.98 | 10.87 | -38.39 | -38.39 | 7.09 |
|
Net Profit Growth (%)
|
161.60 | 7.18 | -10.50 | -10.50 | 29.39 |
|
EPS Growth (%)
|
143.33 | 7.64 | -10.97 | -10.97 | 29.27 |
|
Book Value Growth (%)
|
3.49 | 9.61 | 7.90 | 7.90 | 3.07 |
Valuation Ratios
| Advanced Energy (AEIS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Regal Rexnord (RRX) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
56.72 | 18.88 | 25.86 | 25.71 | 33.44 |
|
Price / Book Value
|
6.18 | 2.40 | 4.62 | 4.59 | 1.37 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
33.57 | 12.25 | 16.12 | 16.03 | 11.54 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Advanced Energy (AEIS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Regal Rexnord (RRX) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 1.13 | 0.00 | 0.00 | 0.66 |
|
Short term debt to equity ratio
|
0.10 | 0.00 | 0.04 | 0.04 | 0.01 |
|
Current Ratio
|
3.79 | 2.09 | 3.20 | 3.20 | 2.28 |
|
Quick Ratio
|
2.94 | 1.23 | 1.45 | 1.45 | 1.16 |
|
Interest Coverage
|
17.19 | 3.25 | -- | 47.23 | 2.22 |
Operating Efficiency Ratios
| Advanced Energy (AEIS) | WESCO International (WCC) | Watsco | Watsco (WSO) | Regal Rexnord (RRX) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
19.81 | 20.58 | 14.56 | 14.56 | 9.57 |
|
Asset Turnover
|
0.48 | 1.15 | 1.22 | 1.22 | 0.40 |
|
Receivable days
|
59.95 | 65.74 | 42.23 | 42.23 | 42.07 |
|
Inventory Days
|
124.84 | 73.99 | 97.18 | 97.18 | 125.26 |
|
Payable days
|
59.47 | 56.16 | 29.50 | 29.50 | 56.51 |
|
Cash Conversion Cycle
|
125.32 | 83.56 | 109.92 | 109.92 | 110.81 |