Market cap
$10,892 Mln
Revenue (TTM)
$6,058 Mln
P/E Ratio
33.7
P/B Ratio
1.6
Div. Yield
0.9 %
| Regal Rexnord (RRX) | WESCO International (WCC) | Watsco (WSO) | Watsco | Littelfuse (LFUS) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
10,892 | 15,498 | 12,617 | 11,724 | 8,925 |
Revenue ($ Mln) |
6,058 | 25,013 | 7,284 | 7,284 | 2,614 |
Net Profit ($ Mln) |
324.00 | 710.20 | 475.73 | 475.73 | -8.06 |
Net Margin (%) |
5.35 | 2.84 | 6.53 | 6.53 | -0.31 |
RoE (%) |
4.70 | 13.80 | 13.54 | 13.54 | -0.32 |
Price to Earnings |
33.67 | 22.38 | 24.22 | 24.35 | -- |
Price-To-Book |
1.55 | 3.13 | 4.00 | 4.30 | 3.90 |
Income Statement ($ Mln)
| Regal Rexnord (RRX) | WESCO International (WCC) | Watsco (WSO) | Watsco | Littelfuse (LFUS) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
6,057.70 | 25,012.80 | 7,283.63 | 7,283.63 | 2,614.32 |
|
Cost of Revenue
|
3,770.80 | 19,661.30 | 5,253.87 | 5,253.87 | 1,587.38 |
|
Gross Profit
|
2,217.80 | 4,972.00 | 2,030.46 | 2,030.46 | 906.04 |
|
Operating Expenses
|
1,575.60 | 4,005.90 | 1,350.65 | 1,350.65 | 931.46 |
|
Operating Profit (EBIT)
|
711.30 | 1,345.60 | 679.11 | 679.11 | 95.49 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
398.60 | 934.20 | 704.39 | 704.39 | 79.24 |
|
Provision for Tax
|
73.70 | 221.00 | 143.86 | 143.86 | 87.30 |
|
Profit after Tax (Net Income)
|
324.00 | 710.20 | 475.73 | 475.73 | -8.06 |
|
Minority Interest
|
-0.80 | -3.00 | -84.79 | -84.79 | 0.00 |
|
Consolidated Profit
|
143.10 | 352.70 | 214.62 | 0.00 | 0.00 |
Liabilities ($ Mln)
| Regal Rexnord (RRX) | WESCO International (WCC) | Watsco (WSO) | Watsco | Littelfuse (LFUS) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
6,915.50 | 5,219.80 | 2,994.41 | 2,994.41 | 2,618.36 |
|
Minority Interest
|
-0.80 | -3.00 | -84.79 | -84.79 | 0.00 |
|
Non-Current Liabilities
|
5,588.40 | 7,456.20 | 531.73 | 531.73 | 820.61 |
|
Current Liabilities
|
1,239.80 | 5,139.00 | 1,079.77 | 1,079.77 | 573.51 |
|
Total Liabilities
|
13,921.00 | 16,494.90 | 4,455.72 | 4,455.72 | 3,956.80 |
Assets ($ Mln)
| Regal Rexnord (RRX) | WESCO International (WCC) | Watsco (WSO) | Watsco | Littelfuse (LFUS) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
10,929.90 | 7,061.30 | 1,630.62 | 1,630.62 | 2,428.87 |
|
Current Assets
|
2,821.90 | 10,746.50 | 3,454.10 | 3,454.10 | 1,583.61 |
|
Total Assets
|
13,921.00 | 16,494.90 | 4,455.72 | 4,455.72 | 3,956.80 |
|
Total Debt*
|
4,766.40 | 6,706.00 | 535.27 | 535.27 | 709.39 |
|
Net Current Assets
|
1,582.10 | 5,607.50 | 2,374.32 | 2,374.32 | 1,010.10 |
Cashflow ($ Mln)
| Regal Rexnord (RRX) | WESCO International (WCC) | Watsco (WSO) | Watsco | Littelfuse (LFUS) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
990.80 | 125.00 | 569.61 | 569.61 | 433.76 |
|
Cash Flow from Investing Activities
|
-71.00 | -140.70 | -98.12 | -98.12 | -468.86 |
|
Cash from Financing Activities
|
-814.10 | -92.70 | -568.12 | -568.12 | -149.27 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Regal Rexnord (RRX) | WESCO International (WCC) | Watsco (WSO) | Watsco | Littelfuse (LFUS) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
2.35 | 5.76 | 15.62 | 15.62 | -2.14 |
|
ROE (%)
|
4.70 | 13.80 | 13.54 | 13.54 | -0.32 |
|
ROA (%)
|
2.15 | 3.26 | 7.95 | 7.95 | -0.18 |
|
EBIT Margin (%)
|
11.86 | 5.43 | 9.67 | 9.67 | 4.07 |
|
Net Margin (%)
|
5.35 | 2.84 | 6.53 | 6.53 | -0.31 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Regal Rexnord (RRX) | WESCO International (WCC) | Watsco (WSO) | Watsco | Littelfuse (LFUS) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
3.50 | 12.51 | -2.98 | -2.98 | 15.44 |
|
EBIT Growth (%)
|
7.09 | 10.87 | -6.17 | -6.17 | -49.22 |
|
Net Profit Growth (%)
|
29.39 | 7.18 | -10.50 | -10.50 | -107.52 |
|
EPS Growth (%)
|
29.27 | 7.64 | -10.97 | -10.97 | -111.47 |
|
Book Value Growth (%)
|
3.07 | 9.61 | 7.90 | 7.90 | -1.91 |
Valuation Ratios
| Regal Rexnord (RRX) | WESCO International (WCC) | Watsco (WSO) | Watsco | Littelfuse (LFUS) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
33.44 | 18.88 | 25.71 | 25.86 | -87.87 |
|
Price / Book Value
|
1.37 | 2.40 | 4.59 | 4.62 | 2.60 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
11.55 | 12.25 | 16.03 | 16.12 | 38.72 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Regal Rexnord (RRX) | WESCO International (WCC) | Watsco (WSO) | Watsco | Littelfuse (LFUS) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.66 | 1.13 | 0.00 | 0.00 | 0.20 |
|
Short term debt to equity ratio
|
0.01 | 0.00 | 0.04 | 0.04 | 0.04 |
|
Current Ratio
|
2.28 | 2.09 | 3.20 | 3.20 | 2.76 |
|
Quick Ratio
|
1.16 | 1.23 | 1.45 | 1.45 | 2.00 |
|
Interest Coverage
|
2.22 | 3.25 | 47.23 | -- | 3.68 |
Operating Efficiency Ratios
| Regal Rexnord (RRX) | WESCO International (WCC) | Watsco (WSO) | Watsco | Littelfuse (LFUS) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
9.57 | 20.58 | 14.56 | 14.56 | 16.20 |
|
Asset Turnover
|
0.40 | 1.15 | 1.22 | 1.22 | 0.58 |
|
Receivable days
|
42.07 | 65.74 | 42.23 | 42.23 | 50.80 |
|
Inventory Days
|
125.26 | 73.99 | 97.18 | 97.18 | 102.74 |
|
Payable days
|
56.51 | 56.16 | 29.50 | 29.50 | 49.28 |
|
Cash Conversion Cycle
|
110.81 | 83.56 | 109.92 | 109.92 | 104.25 |