Market cap
$2,905 Mln
Revenue (TTM)
$635 Mln
P/E Ratio
41.5
P/B Ratio
3.7
Div. Yield
0 %
| Knowles Cor (KN) | Insight Enterprises (NSIT) | Diebold Nixdorf Inc (DBDQQ) | Corsair Gaming Inc (CRSR) | ScanSource (SCSC) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
2,905 | 4,326 | 2,374 | 1,182 | 1,105 |
Revenue ($ Mln) |
635 | 8,580 | 3,872 | 1,451 | 3,226 |
Net Profit ($ Mln) |
67.50 | 210.48 | 111.20 | 35.14 | 78.87 |
Net Margin (%) |
10.63 | 2.45 | 2.87 | 2.42 | 2.44 |
RoE (%) |
8.59 | 12.94 | 10.49 | 5.25 | 8.68 |
Price to Earnings |
41.48 | 21.58 | 22.49 | 35.26 | 15.48 |
Price-To-Book |
3.74 | 2.67 | 2.38 | 1.77 | 1.26 |
Income Statement ($ Mln)
| Knowles Cor (KN) | Insight Enterprises (NSIT) | Diebold Nixdorf Inc (DBDQQ) | Corsair Gaming Inc (CRSR) | ScanSource (SCSC) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
635.00 | 8,579.63 | 3,872.00 | 1,451.47 | 3,226.06 |
|
Cost of Revenue
|
366.50 | 6,683.25 | 2,859.60 | 993.50 | 2,788.71 |
|
Gross Profit
|
244.50 | 1,761.43 | 1,003.40 | 425.88 | 408.65 |
|
Operating Expenses
|
175.00 | 1,442.28 | 695.80 | 415.30 | 338.73 |
|
Operating Profit (EBIT)
|
93.50 | 454.10 | 316.60 | 42.67 | 98.63 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
85.50 | 298.45 | 161.20 | 38.80 | 103.74 |
|
Provision for Tax
|
12.30 | 87.98 | 46.40 | 0.94 | 24.87 |
|
Profit after Tax (Net Income)
|
67.50 | 210.48 | 111.20 | 35.14 | 78.87 |
|
Minority Interest
|
0.00 | 0.00 | -2.70 | -1.08 | 0.00 |
|
Consolidated Profit
|
38.40 | 0.00 | 0.00 | 0.00 | 0.00 |
Liabilities ($ Mln)
| Knowles Cor (KN) | Insight Enterprises (NSIT) | Diebold Nixdorf Inc (DBDQQ) | Corsair Gaming Inc (CRSR) | ScanSource (SCSC) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
795.50 | 1,605.03 | 969.20 | 664.85 | 910.79 |
|
Minority Interest
|
0.00 | 0.00 | -2.70 | -1.08 | 0.00 |
|
Non-Current Liabilities
|
179.20 | 2,354.77 | 1,409.30 | 166.76 | 162.50 |
|
Current Liabilities
|
101.30 | 7,433.96 | 1,350.80 | 369.15 | 859.14 |
|
Total Liabilities
|
1,051.10 | 9,087.37 | 3,854.40 | 1,253.78 | 1,785.61 |
Assets ($ Mln)
| Knowles Cor (KN) | Insight Enterprises (NSIT) | Diebold Nixdorf Inc (DBDQQ) | Corsair Gaming Inc (CRSR) | ScanSource (SCSC) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
751.70 | 2,598.31 | 2,024.80 | 569.42 | 424.44 |
|
Current Assets
|
324.30 | 8,795.44 | 1,711.80 | 646.85 | 1,507.99 |
|
Total Assets
|
1,051.10 | 9,087.37 | 3,854.40 | 1,253.78 | 1,785.61 |
|
Total Debt*
|
150.20 | 1,741.73 | 1,108.80 | 118.28 | 2.87 |
|
Net Current Assets
|
223.00 | 1,361.49 | 361.00 | 277.70 | 0.00 |
Cashflow ($ Mln)
| Knowles Cor (KN) | Insight Enterprises (NSIT) | Diebold Nixdorf Inc (DBDQQ) | Corsair Gaming Inc (CRSR) | ScanSource (SCSC) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
114.00 | 303.83 | 300.70 | 50.12 | 112.35 |
|
Cash Flow from Investing Activities
|
-31.60 | -309.80 | -97.60 | -15.37 | -62.39 |
|
Cash from Financing Activities
|
-158.90 | 82.29 | -143.90 | -48.87 | -110.91 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Knowles Cor (KN) | Insight Enterprises (NSIT) | Diebold Nixdorf Inc (DBDQQ) | Corsair Gaming Inc (CRSR) | ScanSource (SCSC) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
4.66 | 5.17 | 4.45 | -1.56 | 6.71 |
|
ROE (%)
|
8.59 | 12.94 | 10.49 | 5.25 | 8.66 |
|
ROA (%)
|
5.55 | 1.30 | 2.20 | 2.17 | 2.67 |
|
EBIT Margin (%)
|
14.71 | 3.06 | 4.92 | 3.18 | 2.34 |
|
Net Margin (%)
|
10.63 | 2.45 | 2.87 | 2.42 | 2.44 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Knowles Cor (KN) | Insight Enterprises (NSIT) | Diebold Nixdorf Inc (DBDQQ) | Corsair Gaming Inc (CRSR) | ScanSource (SCSC) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
12.77 | 2.83 | 5.44 | 3.11 | 6.09 |
|
EBIT Growth (%)
|
84.95 | -20.91 | 1.22 | 218.25 | -26.15 |
|
Net Profit Growth (%)
|
192.21 | 11.32 | 962.02 | 143.51 | 10.24 |
|
EPS Growth (%)
|
198.43 | 25.70 | 988.76 | 142.00 | 20.76 |
|
Book Value Growth (%)
|
6.26 | 6.42 | -6.16 | 6.74 | 9.88 |
Valuation Ratios
| Knowles Cor (KN) | Insight Enterprises (NSIT) | Diebold Nixdorf Inc (DBDQQ) | Corsair Gaming Inc (CRSR) | ScanSource (SCSC) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
42.33 | 16.07 | 26.05 | -51.37 | 13.86 |
|
Price / Book Value
|
2.41 | 1.53 | 2.24 | 1.01 | 1.09 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
17.95 | 9.01 | 9.62 | 12.90 | 7.64 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Knowles Cor (KN) | Insight Enterprises (NSIT) | Diebold Nixdorf Inc (DBDQQ) | Corsair Gaming Inc (CRSR) | ScanSource (SCSC) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.16 | 0.92 | 0.97 | 0.17 | 0.00 |
|
Short term debt to equity ratio
|
0.01 | 0.17 | 0.06 | 0.01 | 0.00 |
|
Current Ratio
|
3.20 | 1.18 | 1.27 | 1.75 | 1.76 |
|
Quick Ratio
|
1.75 | 1.15 | 0.83 | 1.04 | 1.15 |
|
Interest Coverage
|
12.71 | 4.14 | 2.80 | 6.13 | 16.74 |
Operating Efficiency Ratios
| Knowles Cor (KN) | Insight Enterprises (NSIT) | Diebold Nixdorf Inc (DBDQQ) | Corsair Gaming Inc (CRSR) | ScanSource (SCSC) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
18.35 | 91.58 | 16.84 | 11.01 | 23.86 |
|
Asset Turnover
|
0.52 | 0.53 | 0.77 | 0.90 | 1.09 |
|
Receivable days
|
63.97 | 217.83 | 57.48 | 56.13 | 79.07 |
|
Inventory Days
|
127.06 | 7.98 | 68.37 | 98.30 | 69.14 |
|
Payable days
|
53.11 | 206.21 | 58.09 | 73.25 | 82.33 |
|
Cash Conversion Cycle
|
137.92 | 19.59 | 67.77 | 81.18 | 65.87 |