Market cap
$3,370 Mln
Revenue (TTM)
$742 Mln
P/E Ratio
21.2
P/B Ratio
3.6
Div. Yield
0 %
| Magnite (MGNI) | Towne Bank (TOWN) | Townsquare Media Inc. Class A (TSQ) | Autohome Inc - ADR | Stagwell Inc (STGW) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
3,370 | 3,490 | 105 | 2,548 | 2,133 |
Revenue ($ Mln) |
742 | 1,300 | 425 | 5,483 | 3,041 |
Net Profit ($ Mln) |
166.89 | 313.79 | -50.30 | 1,083.26 | 15.54 |
Net Margin (%) |
22.49 | 24.14 | -11.83 | 19.76 | 0.51 |
RoE (%) |
17.96 | 11.56 | -- | 5.55 | 1.93 |
Price to Earnings |
21.17 | 18.15 | -- | 18.59 | 145.42 |
Price-To-Book |
3.57 | 1.21 | 28.88 | 0.76 | 3.10 |
Income Statement ($ Mln)
| Magnite (MGNI) | Towne Bank (TOWN) | Townsquare Media Inc. Class A (TSQ) | Autohome Inc - ADR | Stagwell Inc (STGW) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
742.04 | 1,300.10 | 425.39 | 5,483.16 | 3,040.89 |
|
Cost of Revenue
|
261.31 | 312.16 | 329.06 | 1,495.14 | 1,995.58 |
|
Gross Profit
|
447.33 | 701.33 | 90.70 | 4,541.01 | 1,063.04 |
|
Operating Expenses
|
364.62 | 583.89 | 72.35 | 3,730.07 | 906.58 |
|
Operating Profit (EBIT)
|
116.11 | 404.05 | 23.98 | 257.95 | 138.73 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
98.30 | 404.05 | -45.26 | 985.96 | 48.29 |
|
Provision for Tax
|
-68.59 | 89.19 | 3.84 | 83.51 | 30.64 |
|
Profit after Tax (Net Income)
|
166.89 | 313.79 | -50.30 | 1,083.26 | 15.54 |
|
Minority Interest
|
0.00 | -0.65 | -1.21 | 162.38 | -1.75 |
|
Consolidated Profit
|
0.00 | 0.00 | -11.10 | 0.00 | 0.00 |
Liabilities ($ Mln)
| Magnite (MGNI) | Towne Bank (TOWN) | Townsquare Media Inc. Class A (TSQ) | Autohome Inc - ADR | Stagwell Inc (STGW) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
936.27 | 2,994.48 | -90.41 | 21,843.73 | 669.38 |
|
Minority Interest
|
0.00 | -0.65 | -1.21 | 162.38 | -1.75 |
|
Non-Current Liabilities
|
392.83 | 19,576.47 | 493.33 | 503.11 | 1,993.59 |
|
Current Liabilities
|
1,703.73 | 38.97 | 89.99 | 3,010.66 | 1,478.60 |
|
Total Liabilities
|
3,164.38 | 19,687.34 | 528.62 | 28,308.52 | 4,214.55 |
Assets ($ Mln)
| Magnite (MGNI) | Towne Bank (TOWN) | Townsquare Media Inc. Class A (TSQ) | Autohome Inc - ADR | Stagwell Inc (STGW) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
1,286.43 | 22,458.19 | 419.72 | 6,239.18 | 3,006.34 |
|
Current Assets
|
1,746.40 | 158.77 | 75.00 | 20,336.76 | 1,193.17 |
|
Total Assets
|
3,164.38 | 19,687.34 | 528.62 | 28,308.52 | 4,214.55 |
|
Total Debt*
|
416.98 | 450.24 | 488.19 | 0.00 | 1,705.65 |
|
Net Current Assets
|
42.67 | 0.00 | -5.60 | 0.00 | -285.42 |
Cashflow ($ Mln)
| Magnite (MGNI) | Towne Bank (TOWN) | Townsquare Media Inc. Class A (TSQ) | Autohome Inc - ADR | Stagwell Inc (STGW) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
236.17 | 261.47 | 30.60 | 889.46 | 291.03 |
|
Cash Flow from Investing Activities
|
-92.77 | -386.90 | -4.46 | 2,151.85 | -113.68 |
|
Cash from Financing Activities
|
-75.08 | 136.60 | -54.32 | -2,533.20 | -210.02 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Magnite (MGNI) | Towne Bank (TOWN) | Townsquare Media Inc. Class A (TSQ) | Autohome Inc - ADR | Stagwell Inc (STGW) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
9.89 | 6.48 | -2.48 | 5.96 | 1.34 |
|
ROE (%)
|
17.96 | 11.56 | 30.20 | 5.55 | 1.93 |
|
ROA (%)
|
3.54 | 1.49 | -8.39 | 2.74 | 0.27 |
|
EBIT Margin (%)
|
11.11 | 11.56 | 0.28 | 7.69 | 4.77 |
|
Net Margin (%)
|
22.49 | 24.14 | -11.83 | 19.76 | 0.51 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | -- | 0.00 |
Growth Ratios
| Magnite (MGNI) | Towne Bank (TOWN) | Townsquare Media Inc. Class A (TSQ) | Autohome Inc - ADR | Stagwell Inc (STGW) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
8.32 | 23.61 | -4.89 | -19.01 | 6.38 |
|
EBIT Growth (%)
|
4.89 | -27.11 | -98.01 | -23.02 | 13.16 |
|
Net Profit Growth (%)
|
286.98 | 80.71 | -243.77 | -34.37 | 1,029.13 |
|
EPS Growth (%)
|
288.65 | 54.65 | -242.91 | 16.58 | 117.82 |
|
Book Value Growth (%)
|
22.74 | 9.64 | -178.12 | 283.68 | -6.29 |
Valuation Ratios
| Magnite (MGNI) | Towne Bank (TOWN) | Townsquare Media Inc. Class A (TSQ) | Autohome Inc - ADR | Stagwell Inc (STGW) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
17.26 | 15.57 | -7.22 | 1.86 | 43.52 |
|
Price / Book Value
|
2.71 | 1.09 | -1.87 | 0.11 | 1.67 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
17.93 | 10.34 | 8.94 | -9.93 | 6.85 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Magnite (MGNI) | Towne Bank (TOWN) | Townsquare Media Inc. Class A (TSQ) | Autohome Inc - ADR | Stagwell Inc (STGW) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.37 | 0.00 | -4.73 | 0.00 | 2.17 |
|
Short term debt to equity ratio
|
0.03 | 0.01 | -0.22 | 0.00 | 0.08 |
|
Current Ratio
|
1.03 | 4.07 | 0.83 | 6.75 | 0.81 |
|
Quick Ratio
|
1.03 | 4.07 | 0.83 | 6.75 | 0.81 |
|
Interest Coverage
|
4.27 | 2.36 | 0.03 | 6.47 | 1.34 |
Operating Efficiency Ratios
| Magnite (MGNI) | Towne Bank (TOWN) | Townsquare Media Inc. Class A (TSQ) | Autohome Inc - ADR | Stagwell Inc (STGW) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
186.48 | 0.00 | 14.18 | 26.12 | 28.69 |
|
Asset Turnover
|
0.16 | 0.06 | 0.71 | 0.14 | 0.53 |
|
Receivable days
|
640.00 | -- | 48.15 | 89.30 | 112.38 |
|
Inventory Days
|
-- | -- | -- | -- | -- |
|
Payable days
|
2,079.43 | -- | 6.15 | -- | 98.70 |
|
Cash Conversion Cycle
|
-- | -- | -- | -- | -- |