Market cap
$20,466 Mln
Revenue (TTM)
$4,669 Mln
P/E Ratio
77.1
P/B Ratio
7
Div. Yield
4.3 %
| TPG Inc (TPG) | Ameriprise Financial (AMP) | Apollo Global Management Inc. (New) (APO) | BlackRock (BLK) | Blackstone Group Inc (BX) | Blue Owl Capital Inc. Class A (OWL) | KKR & Co LP (KKR) | Northern Trust (NTRS) | Principal Financial Group (PFG) | State Street Corp (STT) | |
|---|---|---|---|---|---|---|---|---|---|---|
Market cap ($ Mln) |
20,466 | 48,326 | 76,759 | 185,194 | 168,955 | 27,843 | 98,843 | 33,646 | 23,712 | 50,290 |
Revenue ($ Mln) |
4,669 | 19,821 | 35,953 | 27,299 | 16,044 | 2,990 | 21,117 | 15,184 | 15,693 | 22,984 |
Net Profit ($ Mln) |
218.39 | 3,948.00 | 1,875.00 | 6,576.00 | 3,519.04 | 80.91 | 3,151.98 | 2,241.30 | 1,547.10 | 3,456.00 |
Net Margin (%) |
4.68 | 19.92 | 5.22 | 24.09 | 21.93 | 2.71 | 14.93 | 14.76 | 9.86 | 15.04 |
RoE (%) |
0.23 | 61.14 | 0.81 | 10.61 | 2.40 | -8.40 | 2.56 | 17.01 | 12.52 | 12.32 |
Price to Earnings |
77.06 | 13.53 | 46.26 | 27.78 | 32.49 | 95.00 | 35.32 | 15.68 | 15.78 | 16.39 |
Price-To-Book |
6.96 | 7.77 | 4.02 | 3.12 | 12.08 | 9.19 | 3.48 | 2.67 | 1.95 | 2.07 |
Income Statement ($ Mln)
| TPG Inc (TPG) | Apollo Global Management Inc. (New) (APO) | Blue Owl Capital Inc. Class A (OWL) | BlackRock (BLK) | Blackstone Group Inc (BX) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
4,668.71 | 35,953.00 | 2,990.45 | 27,299.00 | 16,044.04 |
|
Cost of Revenue
|
193.36 | 5,590.00 | 1,164.30 | 12,086.00 | 1,794.47 |
|
Gross Profit
|
4,522.82 | 30,606.00 | 1,589.45 | 11,310.00 | 11,899.65 |
|
Operating Expenses
|
3,649.47 | 21,687.00 | 1,150.26 | 6,718.00 | 5,893.92 |
|
Operating Profit (EBIT)
|
825.89 | 8,676.00 | 675.89 | 8,495.00 | 8,355.64 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
807.45 | 7,419.00 | 389.85 | 9,165.00 | 8,066.93 |
|
Provision for Tax
|
129.41 | 3,120.00 | 51.47 | 2,035.00 | 1,241.24 |
|
Profit after Tax (Net Income)
|
218.39 | 1,875.00 | 80.91 | 6,576.00 | 3,519.04 |
|
Minority Interest
|
-215.57 | -1,696.00 | -257.47 | -554.00 | -3,306.65 |
|
Consolidated Profit
|
0.00 | 2,302.00 | 53.98 | 4,662.00 | 1,640.12 |
Liabilities ($ Mln)
| TPG Inc (TPG) | Apollo Global Management Inc. (New) (APO) | Blue Owl Capital Inc. Class A (OWL) | BlackRock (BLK) | Blackstone Group Inc (BX) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,236.04 | 21,006.00 | 1,996.53 | 57,613.00 | 9,014.54 |
|
Minority Interest
|
-215.57 | -1,696.00 | -257.47 | -554.00 | -3,306.65 |
|
Non-Current Liabilities
|
10,295.28 | 443,416.00 | 6,720.36 | 27,331.00 | 23,974.64 |
|
Current Liabilities
|
-9.62 | 9,150.00 | 532.32 | 75,980.00 | 3,484.36 |
|
Total Liabilities
|
13,492.94 | 460,949.00 | 12,467.68 | 169,998.00 | 47,708.98 |
Assets ($ Mln)
| TPG Inc (TPG) | Apollo Global Management Inc. (New) (APO) | Blue Owl Capital Inc. Class A (OWL) | BlackRock (BLK) | Blackstone Group Inc (BX) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
2,582.00 | 464,668.00 | 10,220.57 | 73,259.00 | 5,457.15 |
|
Current Assets
|
944.66 | 29,380.00 | 169.06 | 102,616.00 | 3,199.13 |
|
Total Assets
|
13,492.94 | 460,949.00 | 12,467.68 | 169,998.00 | 47,708.98 |
|
Total Debt*
|
2,988.64 | 13,727.00 | 4,344.55 | 14,968.00 | 14,027.32 |
|
Net Current Assets
|
0.00 | 0.00 | 350.53 | 23,659.00 | 0.00 |
Cashflow ($ Mln)
| TPG Inc (TPG) | Apollo Global Management Inc. (New) (APO) | Blue Owl Capital Inc. Class A (OWL) | BlackRock (BLK) | Blackstone Group Inc (BX) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1,032.40 | 7,452.00 | 1,256.03 | 3,927.00 | 1,860.60 |
|
Cash Flow from Investing Activities
|
-263.96 | -61,244.00 | -270.57 | -4,418.00 | 5,281.81 |
|
Cash from Financing Activities
|
-750.36 | 57,266.00 | -943.04 | -1,127.00 | -6,404.28 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| TPG Inc (TPG) | Apollo Global Management Inc. (New) (APO) | Blue Owl Capital Inc. Class A (OWL) | BlackRock (BLK) | Blackstone Group Inc (BX) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
7.00 | 8.92 | 1.41 | 8.38 | 14.22 |
|
ROE (%)
|
0.23 | 0.81 | -8.40 | 10.61 | 2.40 |
|
ROA (%)
|
1.54 | 0.30 | 0.65 | 3.26 | 6.98 |
|
EBIT Margin (%)
|
17.96 | 21.84 | 19.25 | 34.13 | 52.08 |
|
Net Margin (%)
|
4.68 | 5.22 | 2.71 | 24.09 | 21.93 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| TPG Inc (TPG) | Apollo Global Management Inc. (New) (APO) | Blue Owl Capital Inc. Class A (OWL) | BlackRock (BLK) | Blackstone Group Inc (BX) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
65.57 | 41.45 | 14.19 | 26.54 | 28.64 |
|
EBIT Growth (%)
|
464.60 | 27.26 | 25.66 | 10.72 | 23.98 |
|
Net Profit Growth (%)
|
250.68 | -42.77 | 7.30 | 2.69 | 22.88 |
|
EPS Growth (%)
|
243.79 | -45.30 | -7.11 | -2.64 | 21.37 |
|
Book Value Growth (%)
|
24.88 | -40.00 | -19.07 | 11.19 | 7.76 |
Valuation Ratios
| TPG Inc (TPG) | Apollo Global Management Inc. (New) (APO) | Blue Owl Capital Inc. Class A (OWL) | BlackRock (BLK) | Blackstone Group Inc (BX) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
131.78 | 25.20 | 125.99 | 31.88 | 39.87 |
|
Price / Book Value
|
20.52 | 3.77 | 4.50 | 3.17 | 13.89 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
30.55 | -17.30 | 14.45 | 22.91 | 18.17 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| TPG Inc (TPG) | Apollo Global Management Inc. (New) (APO) | Blue Owl Capital Inc. Class A (OWL) | BlackRock (BLK) | Blackstone Group Inc (BX) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.00 | 1.91 | 0.22 | 0.00 |
|
Short term debt to equity ratio
|
-0.01 | 0.00 | 0.27 | 0.00 | 0.00 |
|
Current Ratio
|
-98.17 | 3.21 | 0.32 | 1.35 | 0.92 |
|
Quick Ratio
|
-98.17 | 3.21 | 0.32 | 1.35 | 0.92 |
|
Interest Coverage
|
7.13 | 18.13 | 3.23 | 20.58 | 16.04 |
Operating Efficiency Ratios
| TPG Inc (TPG) | Apollo Global Management Inc. (New) (APO) | Blue Owl Capital Inc. Class A (OWL) | BlackRock (BLK) | Blackstone Group Inc (BX) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
0.00 | 2.68 | 24.34 | 19.94 | 4.31 |
|
Asset Turnover
|
0.33 | 0.06 | 0.24 | 0.14 | 0.32 |
|
Receivable days
|
34.98 | 112.39 | 83.79 | 72.45 | 162.39 |
|
Inventory Days
|
-- | -- | -- | -- | -- |
|
Payable days
|
116.92 | 946.28 | 45.16 | 39.68 | -- |
|
Cash Conversion Cycle
|
-- | -- | -- | -- | -- |