Weber Inc. Class A (WEBR) Peer Comparison

$8.12

$0.00 (0.00%)

As on 17-Feb-2023 16:01EDT

Market cap

$2,332 Mln

Revenue (TTM)

$1,468 Mln

P/E Ratio

--

P/B Ratio

36

Div. Yield

2.3 %

Edit

	Weber Inc. Class A (WEBR)	Tempur Sealy International (TPX)	Interface (TILE)	La-Z-Boy (LZB)	Leggett & Platt (LEG)
Market cap ($ Mln)	2,332	11,944	2,251	1,350	1,276
Revenue ($ Mln)	1,468	4,931	1,441	2,110	3,894
Net Profit ($ Mln)	-117.56	384.30	145.55	81.49	219.40
Net Margin (%)	-8.12	7.79	10.10	3.86	5.63
RoE (%)	--	118.83	15.44	7.85	20.85
Price to Earnings	--	31.41	15.77	17.11	6.19
Price-To-Book	35.96	20.95	3.32	1.33	1.22

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement ($ Mln)

	Weber Inc. Class A (WEBR)	Tempur Sealy International (TPX)	Interface (TILE)	La-Z-Boy (LZB)	Leggett & Platt (LEG)
Operating Revenue	1,586.46	4,921.20	1,297.92	2,356.81	5,146.70
Cost of Revenue	1,152.39	2,871.60	860.19	1,477.02	4,169.90
Gross Profit	434.07	2,049.60	437.73	879.79	976.80
Operating Expenses	584.63	1,390.10	362.34	673.04	494.10
Operating Profit (EBIT)	-193.61	680.60	75.40	206.76	482.70
Other Income	-31.89	-0.40	-3.55	-0.37	6.60
Profit before Tax	-292.40	577.20	41.92	205.49	403.60
Provision for Tax	37.58	119.00	22.36	53.16	93.70
Profit after Tax (Net Income)	-73.59	455.70	19.56	150.02	309.80
Minority Interest	-335.11	--	--	8.90	0.70
Consolidated Profit	-73.59	455.70	19.56	150.02	309.80

Liabilities ($ Mln)

	Weber Inc. Class A (WEBR)	Tempur Sealy International (TPX)	Interface (TILE)	La-Z-Boy (LZB)	Leggett & Platt (LEG)
Shareholder's Funds	-76.82	-22.10	361.54	810.73	1,640.70
Minority Interest	-335.11	--	--	8.90	0.70
Non-Current Liabilities	1,385.58	3,390.90	684.50	573.18	2,576.60
Current Liabilities	474.33	981.20	220.47	675.69	968.10
Total Liabilities	1,447.97	4,359.80	1,266.50	2,068.50	5,186.10

Assets ($ Mln)

	Weber Inc. Class A (WEBR)	Tempur Sealy International (TPX)	Interface (TILE)	La-Z-Boy (LZB)	Leggett & Platt (LEG)
Non-Current Assets	938.23	3,164.60	649.47	1,116.72	3,228.10
Current Assets	509.75	1,195.20	617.04	951.78	1,958.00
Total Assets	1,783.09	4,359.80	1,266.50	2,068.50	5,186.10
Total Debt*	1,499.08	3,369.30	610.62	430.11	2,286.70
Net Current Assets	35.42	214.00	396.57	276.09	989.90

Cashflow ($ Mln)

	Weber Inc. Class A (WEBR)	Tempur Sealy International (TPX)	Interface (TILE)	La-Z-Boy (LZB)	Leggett & Platt (LEG)
Cash From Operating Activities	-363.14	378.80	43.06	79.00	441.40
Cash Flow from Investing Activities	-100.91	-315.30	-18.44	-78.37	-181.20
Cash from Financing Activities	358.48	-279.10	-19.49	-144.56	-284.50
Net Cash Inflow / Outflow	-105.57	-215.60	5.13	-143.93	-26.00

Ratios

Profitability Ratios

	Weber Inc. Class A (WEBR)	Tempur Sealy International (TPX)	Interface (TILE)	La-Z-Boy (LZB)	Leggett & Platt (LEG)
ROCE (%)	-5.85	14.26	2.00	12.62	7.88
ROE (%)	168.04	345.62	5.40	18.94	18.84
ROA (%)	-4.91	10.50	1.51	7.56	5.90
EBIT Margin (%)	--	--	--	--	--
Net Margin (%)	-4.73	9.26	1.51	6.37	6.01
Cash Profit Margin (%)	--	--	--	--	--

Growth Ratios

	Weber Inc. Class A (WEBR)	Tempur Sealy International (TPX)	Interface (TILE)	La-Z-Boy (LZB)	Leggett & Platt (LEG)
Revenue Growth (%)	-0.20	0.00	0.08	0.36	0.01
EBIT Growth (%)	--	--	--	--	--
Net Profit Growth (%)	-254.19	-27.03	-64.59	40.91	-23.01
EPS Growth (%)	--	-0.18	-0.64	--	-0.23
Book Value Growth (%)	--	--	--	--	--

Valuation Ratios

	Weber Inc. Class A (WEBR)	Tempur Sealy International (TPX)	Interface (TILE)	La-Z-Boy (LZB)	Leggett & Platt (LEG)
Price / Earnings	-4.82	13.33	29.35	--	14.16
Price / Book Value	-4.62	-274.95	1.59	--	2.67
Dividend Yield (%)	--	--	--	--	--
EV/EBITDA	18.12	11.61	9.20	0.67	9.50
Market Cap ($ Cr)	--	--	--	--	--

Solvency Ratios

	Weber Inc. Class A (WEBR)	Tempur Sealy International (TPX)	Interface (TILE)	La-Z-Boy (LZB)	Leggett & Platt (LEG)
Debt to Equity	-19.51	-152.46	1.69	0.53	1.39
Short term debt to equity ratio	-2.44	-12.73	0.07	0.09	0.04
Current Ratio	1.07	1.22	2.80	1.41	2.02
Quick Ratio	0.36	0.65	1.41	0.96	1.09
Interest Coverage	0.52	6.60	2.40	230.67	5.72

Operating Efficiency Ratios

	Weber Inc. Class A (WEBR)	Tempur Sealy International (TPX)	Interface (TILE)	La-Z-Boy (LZB)	Leggett & Platt (LEG)
Debtors to sales (%)	3.45	8.59	14.08	13.69	13.12
Asset Turnover	1.06	1.13	1.00	1.19	0.98
Receivable days	22.26	31.25	49.88	35.81	47.07
Inventory Days	106.52	64.80	121.32	65.45	83.24
Payable days	77.49	50.36	34.86	24.50	49.59
Cash Conversion Cycle	51.28	45.69	136.34	76.75	80.73

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

Annual
Quarterly