Market cap
$14,289 Mln
Revenue (TTM)
$3,963 Mln
P/E Ratio
41.8
P/B Ratio
2.7
Div. Yield
3.5 %
| Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Jackson Financial Inc. Class A (JXN) | Voya Financial (VOYA) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
14,289 | 15,609 | 12,626 | 8,763 | 9,022 |
Revenue ($ Mln) |
3,963 | 2,990 | 2,454 | 6,513 | 7,314 |
Net Profit ($ Mln) |
363.90 | 80.91 | 706.85 | 103.00 | 608.00 |
Net Margin (%) |
9.18 | 2.71 | 28.81 | 1.58 | 8.31 |
RoE (%) |
2.88 | -8.40 | 28.23 | 0.61 | 12.08 |
Price to Earnings |
41.77 | 83.00 | 18.49 | 142.18 | 16.91 |
Price-To-Book |
2.73 | 3.47 | 5.03 | 0.98 | 1.94 |
Income Statement ($ Mln)
| Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Jackson Financial Inc. Class A (JXN) | Voya Financial (VOYA) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
3,962.70 | 2,990.45 | 2,453.79 | 6,513.00 | 7,314.00 |
|
Cost of Revenue
|
1,162.30 | 1,164.30 | 802.49 | 1,103.00 | 117.00 |
|
Gross Profit
|
3,229.10 | 1,589.45 | 1,360.35 | 5,712.00 | 3,886.00 |
|
Operating Expenses
|
2,043.00 | 1,150.26 | 939.66 | 5,672.00 | 2,911.00 |
|
Operating Profit (EBIT)
|
757.40 | 675.89 | 711.26 | -21.00 | 740.00 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
642.40 | 389.85 | 911.82 | -21.00 | 740.00 |
|
Provision for Tax
|
101.50 | 51.47 | 196.54 | -166.00 | 106.00 |
|
Profit after Tax (Net Income)
|
363.90 | 80.91 | 706.85 | 103.00 | 608.00 |
|
Minority Interest
|
-177.00 | -257.47 | -8.43 | -42.00 | -26.00 |
|
Consolidated Profit
|
0.00 | 53.98 | 0.00 | -150.00 | 0.00 |
Liabilities ($ Mln)
| Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Jackson Financial Inc. Class A (JXN) | Voya Financial (VOYA) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
7,212.80 | 1,996.53 | 2,499.70 | 9,962.00 | 4,685.00 |
|
Minority Interest
|
-177.00 | -257.47 | -8.43 | -42.00 | -26.00 |
|
Non-Current Liabilities
|
15,247.90 | 6,720.36 | 463.78 | 345,957.00 | 176,151.00 |
|
Current Liabilities
|
5,734.90 | 532.32 | 13.66 | 14,090.00 | 152.00 |
|
Total Liabilities
|
29,116.00 | 12,467.68 | 3,259.84 | 352,586.00 | 178,859.00 |
Assets ($ Mln)
| Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Jackson Financial Inc. Class A (JXN) | Voya Financial (VOYA) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
24,683.50 | 10,220.57 | 1,981.11 | 350,445.00 | 181,893.00 |
|
Current Assets
|
3,512.10 | 169.06 | 1,343.23 | 5,986.00 | 1,053.00 |
|
Total Assets
|
29,116.00 | 12,467.68 | 3,259.84 | 352,586.00 | 178,859.00 |
|
Total Debt*
|
14,253.70 | 4,344.55 | 67.85 | 2,769.00 | 3,943.00 |
|
Net Current Assets
|
0.00 | 350.53 | 1,077.70 | 0.00 | 0.00 |
Cashflow ($ Mln)
| Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Jackson Financial Inc. Class A (JXN) | Voya Financial (VOYA) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1,462.90 | 1,256.03 | 607.66 | 5,758.00 | 1,288.00 |
|
Cash Flow from Investing Activities
|
-4,245.40 | -270.57 | -399.09 | -7,756.00 | -1,369.00 |
|
Cash from Financing Activities
|
3,278.70 | -943.04 | -589.50 | 3,935.00 | -85.00 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Jackson Financial Inc. Class A (JXN) | Voya Financial (VOYA) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
4.65 | 1.41 | 30.05 | 0.20 | 8.92 |
|
ROE (%)
|
2.88 | -8.40 | 28.23 | 0.61 | 12.08 |
|
ROA (%)
|
1.22 | 0.65 | 21.87 | 0.03 | 0.31 |
|
EBIT Margin (%)
|
19.12 | 19.25 | 34.95 | 10.62 | 0.92 |
|
Net Margin (%)
|
9.18 | 2.71 | 28.81 | 1.58 | 8.31 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | -- | -- |
Growth Ratios
| Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Jackson Financial Inc. Class A (JXN) | Voya Financial (VOYA) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-9.89 | 14.19 | 11.26 | 18.61 | -7.60 |
|
EBIT Growth (%)
|
-54.53 | 25.66 | 1.64 | 8,550.00 | -65.64 |
|
Net Profit Growth (%)
|
-71.03 | 7.30 | 2.55 | 232.26 | 14.07 |
|
EPS Growth (%)
|
-71.81 | -7.11 | 6.74 | 146.03 | 16.01 |
|
Book Value Growth (%)
|
22.97 | -19.07 | 11.26 | -1.53 | 2.25 |
Valuation Ratios
| Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Jackson Financial Inc. Class A (JXN) | Voya Financial (VOYA) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
27.33 | 125.99 | 14.36 | 277.60 | 11.05 |
|
Price / Book Value
|
2.73 | 3.47 | 5.03 | 0.98 | 1.94 |
|
Dividend Yield (%)
|
3.49 | 8.99 | 0.99 | 2.48 | 1.85 |
|
EV/EBITDA
|
29.33 | 20.14 | 12.66 | -100.01 | -17.73 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Jackson Financial Inc. Class A (JXN) | Voya Financial (VOYA) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 1.91 | 0.01 | 0.46 | 0.61 |
|
Short term debt to equity ratio
|
0.00 | 0.27 | 0.01 | 0.07 | 0.03 |
|
Current Ratio
|
0.61 | 0.32 | 98.36 | 0.42 | 6.93 |
|
Quick Ratio
|
0.61 | 0.32 | 98.36 | 0.42 | 6.93 |
|
Interest Coverage
|
2.99 | 3.23 | 668.02 | 0.79 | 5.13 |
Operating Efficiency Ratios
| Carlyle Group Inc (CG) | Blue Owl Capital Inc. Class A (OWL) | SEI Investments (SEIC) | Jackson Financial Inc. Class A (JXN) | Voya Financial (VOYA) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
37.13 | 24.34 | 34.39 | 294.09 | -0.44 |
|
Asset Turnover
|
0.13 | 0.24 | 0.76 | 0.02 | 0.04 |
|
Receivable days
|
77.70 | 83.79 | 110.88 | 1,153.76 | 535.91 |
|
Inventory Days
|
-- | -- | -- | -- | -- |
|
Payable days
|
-- | 45.16 | 3.60 | 5,962.49 | -- |
|
Cash Conversion Cycle
|
-- | -- | -- | -- | -- |