Market cap
$4,312 Mln
Revenue (TTM)
$1,964 Mln
P/E Ratio
41.7
P/B Ratio
10.4
Div. Yield
0 %
| Valvoline (VVV) | Service Corporation International (SCI) | Frontdoor (FTDR) | Bright Horizons Family Solutions (BFAM) | Driven Brands Holdings (DRVN) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
4,312 | 11,363 | 5,711 | 3,580 | 2,057 |
Revenue ($ Mln) |
1,964 | 4,369 | 2,147 | 3,026 | 1,787 |
Net Profit ($ Mln) |
101.50 | 628.29 | 274.00 | 175.04 | 176.17 |
Net Margin (%) |
5.17 | 14.38 | 12.76 | 5.78 | 9.86 |
RoE (%) |
28.03 | 39.56 | 104.18 | 15.34 | 22.01 |
Price to Earnings |
41.74 | 21.71 | 21.87 | 23.37 | 12.60 |
Price-To-Book |
10.44 | 7.38 | 20.08 | 3.74 | 2.50 |
Income Statement ($ Mln)
| Valvoline (VVV) | Service Corporation International (SCI) | Frontdoor (FTDR) | Bright Horizons Family Solutions (BFAM) | Driven Brands Holdings (DRVN) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
1,964.00 | 4,369.37 | 2,147.00 | 3,026.43 | 1,787.14 |
|
Cost of Revenue
|
1,212.10 | 3,232.19 | 1,019.00 | 2,318.89 | 882.52 |
|
Gross Profit
|
658.50 | 1,140.07 | 1,068.00 | 691.05 | 946.16 |
|
Operating Expenses
|
401.20 | 158.50 | 699.00 | 395.04 | 733.50 |
|
Operating Profit (EBIT)
|
350.70 | 978.67 | 429.00 | 311.11 | 300.35 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
176.30 | 720.15 | 362.00 | 261.21 | 160.05 |
|
Provision for Tax
|
72.60 | 91.74 | 89.00 | 86.18 | 1.52 |
|
Profit after Tax (Net Income)
|
101.50 | 628.29 | 274.00 | 175.04 | 176.17 |
|
Minority Interest
|
0.00 | -0.24 | 0.00 | 0.00 | 0.00 |
|
Consolidated Profit
|
-7.80 | 276.87 | 0.00 | 0.00 | 0.00 |
Liabilities ($ Mln)
| Valvoline (VVV) | Service Corporation International (SCI) | Frontdoor (FTDR) | Bright Horizons Family Solutions (BFAM) | Driven Brands Holdings (DRVN) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
416.70 | 1,537.25 | 284.00 | 943.52 | 833.29 |
|
Minority Interest
|
0.00 | -0.24 | 0.00 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
2,659.50 | 16,830.51 | 1,467.00 | 1,874.86 | 2,329.22 |
|
Current Liabilities
|
405.40 | 846.23 | 435.00 | 971.67 | 376.73 |
|
Total Liabilities
|
2,670.40 | 18,654.51 | 2,142.00 | 4,146.19 | 4,159.92 |
Assets ($ Mln)
| Valvoline (VVV) | Service Corporation International (SCI) | Frontdoor (FTDR) | Bright Horizons Family Solutions (BFAM) | Driven Brands Holdings (DRVN) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
3,197.20 | 18,764.75 | 1,494.00 | 3,325.00 | 2,985.29 |
|
Current Assets
|
284.40 | 449.75 | 692.00 | 465.05 | 553.95 |
|
Total Assets
|
2,670.40 | 18,654.51 | 2,142.00 | 4,146.19 | 4,159.92 |
|
Total Debt*
|
1,979.30 | 5,303.17 | 1,176.00 | 2,054.79 | 2,220.44 |
|
Net Current Assets
|
-121.00 | -396.48 | 257.00 | -506.62 | 177.22 |
Cashflow ($ Mln)
| Valvoline (VVV) | Service Corporation International (SCI) | Frontdoor (FTDR) | Bright Horizons Family Solutions (BFAM) | Driven Brands Holdings (DRVN) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
297.20 | 942.80 | 415.00 | 347.68 | 330.54 |
|
Cash Flow from Investing Activities
|
-201.10 | -548.28 | 31.00 | -103.79 | 232.73 |
|
Cash from Financing Activities
|
-112.90 | -374.73 | -302.00 | -230.38 | -564.97 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Valvoline (VVV) | Service Corporation International (SCI) | Frontdoor (FTDR) | Bright Horizons Family Solutions (BFAM) | Driven Brands Holdings (DRVN) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
11.04 | 8.11 | 17.51 | 6.26 | 3.49 |
|
ROE (%)
|
28.03 | 39.56 | 104.18 | 15.34 | 22.01 |
|
ROA (%)
|
3.00 | 3.24 | 10.52 | 3.68 | 3.98 |
|
EBIT Margin (%)
|
16.24 | 22.40 | 11.74 | 10.28 | 10.71 |
|
Net Margin (%)
|
5.17 | 14.38 | 12.76 | 5.78 | 9.86 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Valvoline (VVV) | Service Corporation International (SCI) | Frontdoor (FTDR) | Bright Horizons Family Solutions (BFAM) | Driven Brands Holdings (DRVN) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
16.08 | 2.89 | 9.26 | 8.46 | -10.16 |
|
EBIT Growth (%)
|
-20.07 | 2.03 | -37.16 | 8.80 | 210.20 |
|
Net Profit Growth (%)
|
-63.49 | 17.45 | 6.61 | -1.03 | 167.00 |
|
EPS Growth (%)
|
-63.34 | 21.47 | 11.75 | 3.85 | 164.86 |
|
Book Value Growth (%)
|
32.67 | 2.11 | 18.88 | -24.65 | 11.56 |
Valuation Ratios
| Valvoline (VVV) | Service Corporation International (SCI) | Frontdoor (FTDR) | Bright Horizons Family Solutions (BFAM) | Driven Brands Holdings (DRVN) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
22.21 | 20.28 | 16.05 | 29.74 | 17.40 |
|
Price / Book Value
|
13.82 | 6.72 | 16.92 | 4.29 | 3.18 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
12.33 | 11.93 | 9.15 | 18.01 | 12.73 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Valvoline (VVV) | Service Corporation International (SCI) | Frontdoor (FTDR) | Bright Horizons Family Solutions (BFAM) | Driven Brands Holdings (DRVN) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
3.77 | 3.32 | 3.98 | 1.14 | 1.99 |
|
Short term debt to equity ratio
|
0.07 | 0.13 | 0.10 | 0.35 | 0.03 |
|
Current Ratio
|
0.70 | 0.53 | 1.59 | 0.48 | 1.47 |
|
Quick Ratio
|
0.58 | 0.49 | 1.59 | 0.48 | 1.33 |
|
Interest Coverage
|
3.92 | 3.79 | 5.76 | 6.23 | 2.64 |
Operating Efficiency Ratios
| Valvoline (VVV) | Service Corporation International (SCI) | Frontdoor (FTDR) | Bright Horizons Family Solutions (BFAM) | Driven Brands Holdings (DRVN) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
5.35 | 2.38 | 0.51 | 6.90 | 8.69 |
|
Asset Turnover
|
0.58 | 0.23 | 0.82 | 0.64 | 0.40 |
|
Receivable days
|
18.79 | 8.41 | 1.75 | 35.94 | 36.73 |
|
Inventory Days
|
14.29 | 3.95 | -- | -- | 23.90 |
|
Payable days
|
41.03 | 25.20 | 28.51 | 4.96 | 37.53 |
|
Cash Conversion Cycle
|
-7.95 | -12.83 | -- | -- | 23.10 |