Market cap
$6,144 Mln
Revenue (TTM)
$1,349 Mln
P/E Ratio
105.7
P/B Ratio
2.5
Div. Yield
0 %
| RBC Bearings (ROLL) | WESCO International (WCC) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Graco (GGG) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
6,144 | 17,015 | 15,528 | 13,983 | 13,233 |
Revenue ($ Mln) |
1,349 | 25,013 | 4,478 | 4,661 | 2,267 |
Net Profit ($ Mln) |
113.38 | 710.20 | 553.55 | 850.51 | 533.55 |
Net Margin (%) |
8.42 | 2.84 | 12.36 | 18.25 | 23.53 |
RoE (%) |
4.71 | 13.80 | 36.61 | 27.92 | 20.61 |
Price to Earnings |
105.66 | 23.37 | 28.52 | 16.46 | 25.94 |
Price-To-Book |
2.51 | 3.16 | 10.16 | 3.86 | 5.31 |
Income Statement ($ Mln)
| RBC Bearings (ROLL) | WESCO International (WCC) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Graco (GGG) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
1,349.08 | 21,420.10 | 3,761.21 | 3,982.46 | 2,143.52 |
|
Cost of Revenue
|
825.95 | 16,758.80 | 2,480.45 | 2,864.86 | 1,086.08 |
|
Gross Profit
|
357.07 | 4,661.30 | 1,280.76 | 1,117.59 | 1,057.44 |
|
Operating Expenses
|
465.68 | 3,223.20 | 668.42 | 240.44 | 484.74 |
|
Operating Profit (EBIT)
|
230.32 | 1,438.10 | 612.34 | 877.15 | 572.70 |
|
Other Income
|
-2.36 | -7.01 | 9.99 | -2.10 | 2.92 |
|
Profit before Tax
|
146.61 | 1,136.65 | 592.83 | 886.14 | 565.72 |
|
Provision for Tax
|
23.54 | 274.53 | 120.60 | 223.32 | 105.08 |
|
Profit after Tax (Net Income)
|
113.38 | 860.50 | 472.22 | 658.32 | 460.65 |
|
Minority Interest
|
0.00 | -4.66 | -0.10 | 34.85 | -- |
|
Consolidated Profit
|
46.57 | 803.06 | 472.22 | 658.32 | 460.65 |
Liabilities ($ Mln)
| RBC Bearings (ROLL) | WESCO International (WCC) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Graco (GGG) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,440.14 | 4,454.20 | 1,034.14 | 1,790.91 | 1,859.65 |
|
Minority Interest
|
0.00 | -4.66 | -0.10 | 34.85 | -- |
|
Non-Current Liabilities
|
1,980.67 | 6,544.90 | 1,293.61 | 80.14 | 179.33 |
|
Current Liabilities
|
306.25 | 3,817.30 | 852.90 | 348.30 | 399.92 |
|
Total Liabilities
|
4,845.42 | 14,811.70 | 3,180.55 | 2,242.40 | 2,438.90 |
Assets ($ Mln)
| RBC Bearings (ROLL) | WESCO International (WCC) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Graco (GGG) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
3,815.53 | 6,481.20 | 1,622.76 | 707.75 | 1,233.28 |
|
Current Assets
|
911.53 | 8,330.50 | 1,557.79 | 1,534.65 | 1,205.62 |
|
Total Assets
|
4,845.42 | 14,811.70 | 3,180.55 | 2,242.40 | 2,438.90 |
|
Total Debt*
|
0.00 | 5,926.90 | 1,250.20 | 23.85 | 126.59 |
|
Net Current Assets
|
605.28 | 4,513.19 | 704.89 | 1,186.36 | 805.70 |
Cashflow ($ Mln)
| RBC Bearings (ROLL) | WESCO International (WCC) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Graco (GGG) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
180.29 | 11.04 | 383.39 | 723.94 | 377.39 |
|
Cash Flow from Investing Activities
|
-2,847.48 | -283.58 | -504.69 | -242.00 | -226.82 |
|
Cash from Financing Activities
|
2,698.46 | 584.04 | 133.73 | -102.66 | -434.40 |
|
Net Cash Inflow / Outflow
|
31.27 | 311.50 | 12.42 | -35.95 | -283.83 |
Ratios
Profitability Ratios
| RBC Bearings (ROLL) | WESCO International (WCC) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Graco (GGG) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
2.41 | 8.92 | 23.80 | 43.00 | 23.49 |
|
ROE (%)
|
4.71 | 20.89 | 49.75 | 43.70 | 25.81 |
|
ROA (%)
|
2.94 | 6.27 | 16.36 | 33.15 | 18.87 |
|
EBIT Margin (%)
|
8.56 | -- | -- | -- | -- |
|
Net Margin (%)
|
8.42 | 4.02 | 12.52 | 16.53 | 21.46 |
|
Cash Profit Margin (%)
|
0.00 | -- | -- | -- | -- |
Growth Ratios
| RBC Bearings (ROLL) | WESCO International (WCC) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Graco (GGG) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
182.50 | 0.18 | 0.16 | 0.06 | 0.08 |
|
EBIT Growth (%)
|
29.80 | -- | -- | -- | -- |
|
Net Profit Growth (%)
|
95.80 | 84.89 | 70.74 | 40.51 | 4.72 |
|
EPS Growth (%)
|
-- | 0.84 | 0.74 | 0.42 | 0.07 |
|
Book Value Growth (%)
|
-- | -- | -- | -- | -- |
Valuation Ratios
| RBC Bearings (ROLL) | WESCO International (WCC) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Graco (GGG) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
-- | 7.62 | 17.89 | 20.20 | 25.03 |
|
Price / Book Value
|
-- | 1.47 | 8.17 | 7.43 | 6.20 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
8.84 | 7.43 | 13.42 | 13.74 | 17.64 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| RBC Bearings (ROLL) | WESCO International (WCC) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Graco (GGG) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.62 | 1.33 | 1.21 | 0.01 | 0.07 |
|
Short term debt to equity ratio
|
0.00 | 0.02 | 0.10 | 0.00 | 0.02 |
|
Current Ratio
|
2.98 | 2.18 | 1.83 | 4.41 | 3.01 |
|
Quick Ratio
|
1.16 | 1.27 | 1.05 | 3.12 | 1.82 |
|
Interest Coverage
|
3.86 | 4.86 | 21.36 | 1,082.52 | 58.16 |
Operating Efficiency Ratios
| RBC Bearings (ROLL) | WESCO International (WCC) | Lincoln Electric Holdings (LECO) | Mueller (MLI) | Graco (GGG) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
17.53 | 19.13 | 15.33 | 9.55 | 16.14 |
|
Asset Turnover
|
0.35 | 1.56 | 1.30 | 2.01 | 0.88 |
|
Receivable days
|
69.33 | 63.36 | 50.07 | 39.08 | 57.18 |
|
Inventory Days
|
274.40 | 67.18 | 88.75 | 56.04 | 144.46 |
|
Payable days
|
60.77 | 53.05 | 50.24 | 19.68 | 27.35 |
|
Cash Conversion Cycle
|
282.96 | 77.49 | 88.58 | 75.44 | 174.29 |