Market cap
$14,317 Mln
Revenue (TTM)
$3,963 Mln
P/E Ratio
41.4
P/B Ratio
2.7
Div. Yield
3.5 %
| Carlyle Group Inc (CG) | TPG Inc (TPG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
14,317 | 18,232 | 15,499 | 12,264 | 5,146 |
Revenue ($ Mln) |
3,963 | 5,171 | 3,069 | 2,537 | 2,529 |
Net Profit ($ Mln) |
363.90 | 268.72 | 94.56 | 710.90 | 856.30 |
Net Margin (%) |
9.18 | 5.20 | 3.08 | 28.02 | 33.86 |
RoE (%) |
2.88 | -3.30 | -9.05 | 28.20 | 27.29 |
Price to Earnings |
41.42 | 69.67 | 70.64 | 18.21 | -- |
Price-To-Book |
2.73 | 6.81 | 3.84 | 4.94 | -- |
Income Statement ($ Mln)
| Carlyle Group Inc (CG) | TPG Inc (TPG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
3,962.70 | 5,170.78 | 3,068.99 | 2,537.32 | 2,528.60 |
|
Cost of Revenue
|
1,162.30 | 241.69 | 1,297.02 | 605.32 | 509.10 |
|
Gross Profit
|
3,229.10 | 4,522.82 | 1,589.45 | 1,360.35 | 2,104.30 |
|
Operating Expenses
|
2,043.00 | 3,989.56 | 1,061.00 | 1,182.33 | 1,259.40 |
|
Operating Profit (EBIT)
|
757.40 | 939.52 | 710.97 | 749.30 | 760.10 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
642.40 | 901.20 | 428.78 | 915.69 | 1,388.50 |
|
Provision for Tax
|
101.50 | 158.54 | 57.55 | 193.75 | 335.70 |
|
Profit after Tax (Net Income)
|
363.90 | 268.72 | 94.56 | 710.90 | 856.30 |
|
Minority Interest
|
-177.00 | -309.73 | -276.67 | -11.03 | 0.00 |
|
Consolidated Profit
|
0.00 | 0.00 | 47.67 | 0.00 | 0.00 |
Liabilities ($ Mln)
| Carlyle Group Inc (CG) | TPG Inc (TPG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
7,212.80 | 1,352.00 | 1,922.69 | 2,512.56 | 3,038.00 |
|
Minority Interest
|
-177.00 | -309.73 | -276.67 | -11.03 | 0.00 |
|
Non-Current Liabilities
|
15,247.90 | 10,716.03 | 6,293.83 | 229.99 | 5,199.60 |
|
Current Liabilities
|
5,734.90 | 0.00 | 523.55 | 327.35 | 0.00 |
|
Total Liabilities
|
29,116.00 | 13,492.94 | 12,467.68 | 3,259.84 | 9,207.40 |
Assets ($ Mln)
| Carlyle Group Inc (CG) | TPG Inc (TPG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
24,683.50 | 13,883.49 | 10,126.29 | 2,022.96 | 8,145.60 |
|
Current Assets
|
3,512.10 | 799.79 | 213.61 | 1,411.68 | 1,257.90 |
|
Total Assets
|
29,116.00 | 13,492.94 | 12,467.68 | 3,259.84 | 9,207.40 |
|
Total Debt*
|
14,253.70 | 2,279.49 | 523.55 | 45.83 | 3,004.00 |
|
Net Current Assets
|
0.00 | 0.00 | 813.96 | 1,084.33 | 0.00 |
Cashflow ($ Mln)
| Carlyle Group Inc (CG) | TPG Inc (TPG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1,462.90 | 1,032.40 | 1,256.03 | 607.66 | 1,010.90 |
|
Cash Flow from Investing Activities
|
-4,245.40 | -263.96 | -270.57 | -399.09 | -243.80 |
|
Cash from Financing Activities
|
3,278.70 | -750.36 | -943.04 | -589.50 | -1,148.70 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Carlyle Group Inc (CG) | TPG Inc (TPG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
4.65 | 7.00 | 1.41 | 30.05 | 12.05 |
|
ROE (%)
|
2.88 | -3.30 | -9.05 | 28.20 | 27.29 |
|
ROA (%)
|
1.22 | 1.79 | 0.76 | 20.64 | 8.37 |
|
EBIT Margin (%)
|
19.12 | 18.71 | 20.28 | 33.97 | 60.72 |
|
Net Margin (%)
|
9.18 | 5.20 | 3.08 | 28.02 | 33.86 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | -- |
Growth Ratios
| Carlyle Group Inc (CG) | TPG Inc (TPG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-9.89 | 70.99 | 11.76 | 12.94 | 24.53 |
|
EBIT Growth (%)
|
-54.53 | 151.87 | 51.93 | 1.16 | 188.43 |
|
Net Profit Growth (%)
|
-71.03 | 161.88 | 82.17 | 1.76 | 93.56 |
|
EPS Growth (%)
|
-71.81 | 158.15 | 64.82 | 5.95 | 119.45 |
|
Book Value Growth (%)
|
22.97 | 15.99 | -19.27 | 8.37 | 9.50 |
Valuation Ratios
| Carlyle Group Inc (CG) | TPG Inc (TPG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
27.33 | 131.78 | 125.99 | 14.36 | 0.92 |
|
Price / Book Value
|
3.84 | 20.52 | 3.84 | 4.20 | 0.00 |
|
Dividend Yield (%)
|
-- | -- | 8.97 | -- | 0.00 |
|
EV/EBITDA
|
22.23 | 30.30 | 21.30 | 10.97 | 4.34 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Carlyle Group Inc (CG) | TPG Inc (TPG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.00 | 1.89 | 0.01 | 0.00 |
|
Short term debt to equity ratio
|
0.00 | 0.00 | 0.27 | 0.01 | 0.00 |
|
Current Ratio
|
0.61 | 0.15 | 0.41 | 4.31 | 1.34 |
|
Quick Ratio
|
0.61 | -- | 0.41 | 4.31 | -- |
|
Interest Coverage
|
2.99 | 7.68 | 3.35 | 492.25 | 10.46 |
Operating Efficiency Ratios
| Carlyle Group Inc (CG) | TPG Inc (TPG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Affiliated Managers Group Inc (MGR) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
37.13 | 0.00 | 25.61 | 35.89 | 33.49 |
|
Asset Turnover
|
0.13 | 0.35 | 0.25 | 0.74 | 0.25 |
|
Receivable days
|
77.70 | 34.98 | 83.79 | 110.88 | 67.65 |
|
Inventory Days
|
-- | -- | -- | -- | -- |
|
Payable days
|
-- | 116.92 | 45.16 | 3.60 | -- |
|
Cash Conversion Cycle
|
-- | -- | -- | -- | -- |