Market cap
$6,203 Mln
Revenue (TTM)
$2,792 Mln
P/E Ratio
18.1
P/B Ratio
4.6
Div. Yield
0 %
| WEX (WEX) | MSA Safety (MSA) | ExlService Holdings (EXLS) | Remitly Global Inc (RELY) | Brinks Company (BCO) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
6,203 | 6,907 | 6,037 | 5,114 | 4,314 |
Revenue ($ Mln) |
2,792 | 1,946 | 2,237 | 1,810 | 5,481 |
Net Profit ($ Mln) |
350.80 | 314.01 | 250.00 | 305.01 | 180.90 |
Net Margin (%) |
12.56 | 16.13 | 11.17 | 16.85 | 3.30 |
RoE (%) |
27.20 | 22.68 | 28.11 | 30.57 | 58.08 |
Price to Earnings |
18.15 | 22.27 | 25.01 | 17.51 | 24.30 |
Price-To-Book |
4.59 | 5.05 | 6.10 | 3.79 | 13.92 |
Income Statement ($ Mln)
| WEX (WEX) | MSA Safety (MSA) | ExlService Holdings (EXLS) | Remitly Global Inc (RELY) | Brinks Company (BCO) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
2,792.00 | 1,946.32 | 2,237.31 | 1,809.63 | 5,481.40 |
|
Cost of Revenue
|
1,208.70 | 1,020.44 | 1,375.70 | 723.63 | 4,032.60 |
|
Gross Profit
|
1,459.60 | 871.11 | 801.08 | 934.37 | 1,358.00 |
|
Operating Expenses
|
871.80 | 472.05 | 528.30 | 903.21 | 879.40 |
|
Operating Profit (EBIT)
|
711.60 | 453.83 | 333.32 | 182.79 | 569.40 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
485.40 | 410.08 | 325.54 | 165.29 | 323.30 |
|
Provision for Tax
|
134.70 | 96.07 | 75.43 | -139.72 | 132.00 |
|
Profit after Tax (Net Income)
|
350.80 | 314.01 | 250.00 | 305.01 | 180.90 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | -10.10 |
|
Consolidated Profit
|
164.60 | 156.51 | 0.00 | 0.00 | 104.40 |
Liabilities ($ Mln)
| WEX (WEX) | MSA Safety (MSA) | ExlService Holdings (EXLS) | Remitly Global Inc (RELY) | Brinks Company (BCO) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,344.60 | 1,401.66 | 866.24 | 1,126.85 | 310.50 |
|
Minority Interest
|
0.00 | 0.00 | 0.00 | 0.00 | -10.10 |
|
Non-Current Liabilities
|
3,852.00 | 910.96 | 178.00 | 36.29 | 4,810.70 |
|
Current Liabilities
|
11,302.30 | 288.90 | 703.65 | 404.31 | 2,078.20 |
|
Total Liabilities
|
14,399.50 | 2,554.37 | 1,702.24 | 1,458.71 | 7,339.20 |
Assets ($ Mln)
| WEX (WEX) | MSA Safety (MSA) | ExlService Holdings (EXLS) | Remitly Global Inc (RELY) | Brinks Company (BCO) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
4,693.10 | 1,666.67 | 872.61 | 281.51 | 3,963.80 |
|
Current Assets
|
11,805.70 | 934.84 | 875.28 | 1,285.95 | 3,367.50 |
|
Total Assets
|
14,399.50 | 2,554.37 | 1,702.24 | 1,458.71 | 7,339.20 |
|
Total Debt*
|
5,357.20 | 643.51 | 488.02 | 38.26 | 4,242.30 |
|
Net Current Assets
|
503.40 | 645.94 | 171.64 | 881.63 | 1,289.30 |
Cashflow ($ Mln)
| WEX (WEX) | MSA Safety (MSA) | ExlService Holdings (EXLS) | Remitly Global Inc (RELY) | Brinks Company (BCO) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
454.30 | 363.87 | 350.72 | 325.08 | 639.50 |
|
Cash Flow from Investing Activities
|
-696.90 | -257.63 | -49.26 | -69.93 | -209.00 |
|
Cash from Financing Activities
|
418.90 | -105.47 | -312.76 | -89.78 | -107.50 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| WEX (WEX) | MSA Safety (MSA) | ExlService Holdings (EXLS) | Remitly Global Inc (RELY) | Brinks Company (BCO) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
6.85 | 15.11 | 19.21 | 7.67 | 4.14 |
|
ROE (%)
|
27.20 | 22.68 | 28.11 | 30.57 | 58.08 |
|
ROA (%)
|
1.35 | 10.97 | 11.29 | 17.42 | 1.95 |
|
EBIT Margin (%)
|
25.61 | 22.85 | 15.92 | 9.70 | 10.56 |
|
Net Margin (%)
|
12.56 | 16.13 | 11.17 | 16.85 | 3.30 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| WEX (WEX) | MSA Safety (MSA) | ExlService Holdings (EXLS) | Remitly Global Inc (RELY) | Brinks Company (BCO) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
7.46 | 6.48 | 13.63 | 23.79 | 8.12 |
|
EBIT Growth (%)
|
10.10 | 12.00 | 10.26 | 565.84 | 14.13 |
|
Net Profit Growth (%)
|
14.49 | 13.37 | 5.79 | 2,066.08 | 11.19 |
|
EPS Growth (%)
|
25.28 | 14.31 | 9.72 | 2,149.79 | 15.71 |
|
Book Value Growth (%)
|
35.42 | 12.97 | -12.28 | 45.93 | 24.60 |
Valuation Ratios
| WEX (WEX) | MSA Safety (MSA) | ExlService Holdings (EXLS) | Remitly Global Inc (RELY) | Brinks Company (BCO) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
17.15 | 22.53 | 27.47 | 43.79 | 24.61 |
|
Price / Book Value
|
4.59 | 5.05 | 6.10 | 3.79 | 13.92 |
|
Dividend Yield (%)
|
0.00 | 1.17 | 0.00 | 0.00 | 0.98 |
|
EV/EBITDA
|
5.57 | 14.18 | 13.86 | 19.68 | 7.76 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| WEX (WEX) | MSA Safety (MSA) | ExlService Holdings (EXLS) | Remitly Global Inc (RELY) | Brinks Company (BCO) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
2.62 | 0.42 | 0.00 | 0.00 | 12.54 |
|
Short term debt to equity ratio
|
1.36 | 0.01 | 0.46 | 0.01 | 1.12 |
|
Current Ratio
|
1.04 | 3.24 | 1.24 | 3.18 | 1.62 |
|
Quick Ratio
|
1.04 | 2.02 | 1.24 | 3.18 | 1.62 |
|
Interest Coverage
|
3.13 | 13.62 | 11.61 | 17.12 | 2.29 |
Operating Efficiency Ratios
| WEX (WEX) | MSA Safety (MSA) | ExlService Holdings (EXLS) | Remitly Global Inc (RELY) | Brinks Company (BCO) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
170.52 | 17.87 | 19.41 | 30.76 | 15.79 |
|
Asset Turnover
|
0.11 | 0.68 | 1.01 | 1.03 | 0.59 |
|
Receivable days
|
445.78 | 57.05 | 65.73 | 55.78 | 53.86 |
|
Inventory Days
|
-- | 116.42 | -- | -- | 1.99 |
|
Payable days
|
285.52 | 39.84 | 1.51 | 11.63 | 29.75 |
|
Cash Conversion Cycle
|
-- | 133.63 | -- | -- | 26.09 |