Market cap
$18,120 Mln
Revenue (TTM)
$8,438 Mln
P/E Ratio
--
P/B Ratio
5.2
Div. Yield
0 %
| Api Group Corp (APG) | IES Holdings (IESC) | MasTec (MTZ) | Builders FirstSource (BLDR) | Quanta Services (PWR) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
18,120 | 27,298 | 21,832 | 7,554 | 99,598 |
Revenue ($ Mln) |
8,438 | 3,986 | 16,109 | 14,449 | 32,777 |
Net Profit ($ Mln) |
346.00 | 456.20 | 503.15 | 102.57 | 1,337.73 |
Net Margin (%) |
4.10 | 11.45 | 3.12 | 0.71 | 4.08 |
RoE (%) |
9.99 | 41.49 | 13.73 | 2.45 | 14.15 |
Price to Earnings |
-- | 60.62 | 43.29 | 76.32 | 77.48 |
Price-To-Book |
5.23 | 11.07 | 6.28 | 1.89 | 10.57 |
Income Statement ($ Mln)
| Api Group Corp (APG) | IES Holdings (IESC) | MasTec (MTZ) | Builders FirstSource (BLDR) | Quanta Services (PWR) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
8,438.00 | 3,985.66 | 16,109.10 | 14,448.72 | 32,776.93 |
|
Cost of Revenue
|
5,968.00 | 2,953.28 | 14,261.76 | 10,231.48 | 28,049.25 |
|
Gross Profit
|
2,487.00 | 859.50 | 1,365.65 | 4,409.15 | 3,694.04 |
|
Operating Expenses
|
1,893.00 | 538.98 | 914.48 | 3,780.25 | 2,696.40 |
|
Operating Profit (EBIT)
|
577.00 | 493.02 | 932.87 | 436.99 | 2,031.27 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
468.00 | 597.26 | 670.85 | 148.04 | 1,775.96 |
|
Provision for Tax
|
122.00 | 139.27 | 92.31 | 45.47 | 426.61 |
|
Profit after Tax (Net Income)
|
346.00 | 456.20 | 503.15 | 102.57 | 1,337.73 |
|
Minority Interest
|
0.00 | -1.80 | -40.62 | 0.00 | -23.56 |
|
Consolidated Profit
|
-388.00 | 0.00 | 303.37 | 0.00 | 654.87 |
Liabilities ($ Mln)
| Api Group Corp (APG) | IES Holdings (IESC) | MasTec (MTZ) | Builders FirstSource (BLDR) | Quanta Services (PWR) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
3,516.00 | 1,229.24 | 3,476.97 | 4,005.18 | 9,637.94 |
|
Minority Interest
|
0.00 | -1.80 | -40.62 | 0.00 | -23.56 |
|
Non-Current Liabilities
|
3,890.00 | 99.48 | 3,796.56 | 5,505.23 | 7,751.42 |
|
Current Liabilities
|
2,541.00 | 941.73 | 3,528.95 | 1,813.41 | 10,798.46 |
|
Total Liabilities
|
8,936.00 | 1,595.66 | 10,125.94 | 11,237.53 | 24,926.90 |
Assets ($ Mln)
| Api Group Corp (APG) | IES Holdings (IESC) | MasTec (MTZ) | Builders FirstSource (BLDR) | Quanta Services (PWR) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
6,417.00 | 741.12 | 5,986.68 | 8,079.89 | 16,432.07 |
|
Current Assets
|
3,530.00 | 1,534.60 | 4,938.82 | 3,243.92 | 11,859.75 |
|
Total Assets
|
8,936.00 | 1,595.66 | 10,125.94 | 11,237.53 | 24,926.90 |
|
Total Debt*
|
3,842.00 | 76.94 | 3,235.45 | 5,238.21 | 6,603.14 |
|
Net Current Assets
|
989.00 | 592.87 | 1,409.87 | 1,430.51 | 1,061.30 |
Cashflow ($ Mln)
| Api Group Corp (APG) | IES Holdings (IESC) | MasTec (MTZ) | Builders FirstSource (BLDR) | Quanta Services (PWR) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
759.00 | 286.10 | 545.71 | 1,215.89 | 2,229.97 |
|
Cash Flow from Investing Activities
|
-254.00 | -163.69 | -291.77 | -1,467.17 | -3,830.97 |
|
Cash from Financing Activities
|
-121.00 | -96.07 | -258.91 | 279.42 | 1,274.98 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Api Group Corp (APG) | IES Holdings (IESC) | MasTec (MTZ) | Builders FirstSource (BLDR) | Quanta Services (PWR) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
6.40 | 35.68 | 6.88 | 5.83 | 7.57 |
|
ROE (%)
|
9.99 | 41.49 | 13.73 | 2.45 | 14.15 |
|
ROA (%)
|
3.01 | 17.43 | 3.78 | 0.78 | 4.12 |
|
EBIT Margin (%)
|
6.62 | 13.91 | 5.29 | 3.01 | 6.32 |
|
Net Margin (%)
|
4.10 | 11.45 | 3.12 | 0.71 | 4.08 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Api Group Corp (APG) | IES Holdings (IESC) | MasTec (MTZ) | Builders FirstSource (BLDR) | Quanta Services (PWR) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
14.09 | 22.66 | 23.46 | -9.38 | 25.81 |
|
EBIT Growth (%)
|
18.94 | 53.24 | 58.68 | -64.52 | 34.84 |
|
Net Profit Growth (%)
|
39.52 | 70.65 | 89.41 | -86.44 | 37.65 |
|
EPS Growth (%)
|
18.91 | 71.46 | 90.02 | -86.10 | 36.54 |
|
Book Value Growth (%)
|
5.76 | 57.42 | 18.25 | -1.95 | 21.45 |
Valuation Ratios
| Api Group Corp (APG) | IES Holdings (IESC) | MasTec (MTZ) | Builders FirstSource (BLDR) | Quanta Services (PWR) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
52.70 | 26.19 | 42.88 | 26.22 | 62.25 |
|
Price / Book Value
|
4.67 | 9.07 | 5.25 | 2.62 | 7.16 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
18.41 | 17.96 | 17.50 | 12.25 | 27.81 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Api Group Corp (APG) | IES Holdings (IESC) | MasTec (MTZ) | Builders FirstSource (BLDR) | Quanta Services (PWR) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.91 | 0.00 | 0.74 | 1.14 | 0.56 |
|
Short term debt to equity ratio
|
0.12 | 0.00 | 0.10 | 0.03 | 0.08 |
|
Current Ratio
|
1.39 | 1.63 | 1.40 | 1.79 | 1.10 |
|
Quick Ratio
|
1.32 | 1.49 | 1.37 | 1.09 | 1.05 |
|
Interest Coverage
|
6.26 | 181.12 | 4.71 | 1.51 | 7.03 |
Operating Efficiency Ratios
| Api Group Corp (APG) | IES Holdings (IESC) | MasTec (MTZ) | Builders FirstSource (BLDR) | Quanta Services (PWR) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
20.22 | 24.64 | 26.25 | 11.26 | 30.71 |
|
Asset Turnover
|
0.74 | 1.52 | 1.21 | 1.09 | 1.01 |
|
Receivable days
|
91.05 | 72.64 | 82.79 | 38.26 | 95.00 |
|
Inventory Days
|
9.70 | 15.50 | 3.10 | 39.08 | 4.67 |
|
Payable days
|
34.44 | 26.08 | 33.70 | 26.81 | 36.50 |
|
Cash Conversion Cycle
|
66.30 | 62.07 | 52.19 | 50.53 | 63.17 |