Driven Brands Holdings (DRVN) Peer Comparison

$12.14

$0.37 (3.14%)

As on 20-Oct-2026 16:00EDT

Market cap

$1,967 Mln

Revenue (TTM)

$1,787 Mln

P/E Ratio

12

P/B Ratio

2.4

Div. Yield

0 %

Edit

	Driven Brands Holdings (DRVN)	Service Corporation International (SCI)	Frontdoor (FTDR)	Valvoline (VVV)	Bright Horizons Family Solutions (BFAM)
Market cap ($ Mln)	1,967	11,016	5,443	4,030	3,425
Revenue ($ Mln)	1,787	4,369	2,147	1,964	3,026
Net Profit ($ Mln)	176.17	628.29	274.00	101.50	175.04
Net Margin (%)	9.86	14.38	12.76	5.17	5.78
RoE (%)	22.01	39.56	104.18	28.03	15.34
Price to Earnings	12.04	21.16	20.84	39.01	22.28
Price-To-Book	2.44	6.93	17.94	8.80	3.43

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement ($ Mln)

	Driven Brands Holdings (DRVN)	Service Corporation International (SCI)	Frontdoor (FTDR)	Valvoline (VVV)	Bright Horizons Family Solutions (BFAM)
Operating Revenue	1,787.14	4,369.37	2,147.00	1,964.00	3,026.43
Cost of Revenue	882.52	3,232.19	1,019.00	1,212.10	2,318.89
Gross Profit	946.16	1,140.07	1,068.00	658.50	691.05
Operating Expenses	733.50	158.50	699.00	401.20	395.04
Operating Profit (EBIT)	300.35	978.67	429.00	350.70	311.11
Other Income	0.00	0.00	0.00	0.00	0.00
Profit before Tax	160.05	720.15	362.00	176.30	261.21
Provision for Tax	1.52	91.74	89.00	72.60	86.18
Profit after Tax (Net Income)	176.17	628.29	274.00	101.50	175.04
Minority Interest	0.00	-0.24	0.00	0.00	0.00
Consolidated Profit	0.00	276.87	0.00	-7.80	0.00

Liabilities ($ Mln)

	Driven Brands Holdings (DRVN)	Service Corporation International (SCI)	Frontdoor (FTDR)	Valvoline (VVV)	Bright Horizons Family Solutions (BFAM)
Shareholder's Funds	833.29	1,537.25	284.00	416.70	943.52
Minority Interest	0.00	-0.24	0.00	0.00	0.00
Non-Current Liabilities	2,329.22	16,830.51	1,467.00	2,659.50	1,874.86
Current Liabilities	376.73	846.23	435.00	405.40	971.67
Total Liabilities	4,159.92	18,654.51	2,142.00	2,670.40	4,146.19

Assets ($ Mln)

	Driven Brands Holdings (DRVN)	Service Corporation International (SCI)	Frontdoor (FTDR)	Valvoline (VVV)	Bright Horizons Family Solutions (BFAM)
Non-Current Assets	2,985.29	18,764.75	1,494.00	3,197.20	3,325.00
Current Assets	553.95	449.75	692.00	284.40	465.05
Total Assets	4,159.92	18,654.51	2,142.00	2,670.40	4,146.19
Total Debt*	2,220.44	5,303.17	1,176.00	1,979.30	2,054.79
Net Current Assets	177.22	-396.48	257.00	-121.00	-506.62

Cashflow ($ Mln)

	Driven Brands Holdings (DRVN)	Service Corporation International (SCI)	Frontdoor (FTDR)	Valvoline (VVV)	Bright Horizons Family Solutions (BFAM)
Cash From Operating Activities	330.54	942.80	415.00	297.20	347.68
Cash Flow from Investing Activities	232.73	-548.28	31.00	-201.10	-103.79
Cash from Financing Activities	-564.97	-374.73	-302.00	-112.90	-230.38
Net Cash Inflow / Outflow	--	--	--	--	--

Ratios

Profitability Ratios

	Driven Brands Holdings (DRVN)	Service Corporation International (SCI)	Frontdoor (FTDR)	Valvoline (VVV)	Bright Horizons Family Solutions (BFAM)
ROCE (%)	3.49	8.11	17.51	11.04	6.26
ROE (%)	22.01	39.56	104.18	28.03	15.34
ROA (%)	3.98	3.24	10.52	3.00	3.68
EBIT Margin (%)	14.41	22.40	20.40	16.24	10.28
Net Margin (%)	9.86	14.38	12.76	5.17	5.78
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

Growth Ratios

	Driven Brands Holdings (DRVN)	Service Corporation International (SCI)	Frontdoor (FTDR)	Valvoline (VVV)	Bright Horizons Family Solutions (BFAM)
Revenue Growth (%)	-10.16	2.89	9.26	16.08	8.46
EBIT Growth (%)	248.36	2.03	9.23	-20.07	8.80
Net Profit Growth (%)	167.00	17.45	6.61	-63.49	-1.03
EPS Growth (%)	164.86	21.47	11.75	-63.34	3.85
Book Value Growth (%)	11.56	2.11	18.88	32.67	-24.65

Valuation Ratios

	Driven Brands Holdings (DRVN)	Service Corporation International (SCI)	Frontdoor (FTDR)	Valvoline (VVV)	Bright Horizons Family Solutions (BFAM)
Price / Earnings	17.40	20.28	16.05	22.21	29.74
Price / Book Value	3.18	6.72	16.92	13.82	4.29
Dividend Yield (%)	--	--	--	--	--
EV/EBITDA	12.73	11.93	9.37	12.33	18.01
Market Cap ($ Cr)	--	--	--	--	--

Solvency Ratios

	Driven Brands Holdings (DRVN)	Service Corporation International (SCI)	Frontdoor (FTDR)	Valvoline (VVV)	Bright Horizons Family Solutions (BFAM)
Debt to Equity	1.99	3.32	3.98	3.77	1.14
Short term debt to equity ratio	0.03	0.13	0.10	0.07	0.35
Current Ratio	1.47	0.53	1.59	0.70	0.48
Quick Ratio	1.33	0.49	1.59	0.58	0.48
Interest Coverage	2.64	3.79	5.76	3.92	6.23

Operating Efficiency Ratios

	Driven Brands Holdings (DRVN)	Service Corporation International (SCI)	Frontdoor (FTDR)	Valvoline (VVV)	Bright Horizons Family Solutions (BFAM)
Debtors to sales (%)	8.69	2.38	0.51	5.35	6.90
Asset Turnover	0.40	0.23	0.82	0.58	0.64
Receivable days	36.73	8.41	1.75	18.79	35.94
Inventory Days	23.90	3.95	--	14.29	--
Payable days	37.53	25.20	28.51	41.03	4.96
Cash Conversion Cycle	23.10	-12.83	--	-7.95	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Annual
Quarterly