Intuitive Machines Peer Comparison

$16.60

$-0.06 (-0.36%)

As on 25-Aug-2026 16:29EDT

Market cap

$2,939 Mln

Revenue (TTM)

$490 Mln

P/E Ratio

--

P/B Ratio

0

Div. Yield

0 %

Edit

	Intuitive Machines	BWX Technologies (BWXT)	Moog Inc (MOG-A)	Kratos Defense & Security Solutions (KTOS)	Hexcel (HXL)
Market cap ($ Mln)	2,939	14,333	12,083	10,732	7,098
Revenue ($ Mln)	490	3,515	4,318	1,523	1,971
Net Profit ($ Mln)	-130.87	355.30	377.12	30.90	153.50
Net Margin (%)	-26.70	10.11	8.73	2.03	7.79
RoE (%)	--	27.60	17.59	1.14	12.04
Price to Earnings	--	42.05	34.97	336.29	47.40
Price-To-Book	--	11.14	5.86	3.13	5.48

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement ($ Mln)

	Intuitive Machines	BWX Technologies (BWXT)	Moog Inc (MOG-A)	Kratos Defense & Security Solutions (KTOS)	Hexcel (HXL)
Operating Revenue	490.12	3,514.82	4,317.98	1,522.50	1,971.40
Cost of Revenue	356.49	2,739.66	3,112.12	1,187.70	1,488.50
Gross Profit	32.81	731.52	1,057.35	298.30	434.80
Operating Expenses	268.48	435.91	697.49	311.30	256.20
Operating Profit (EBIT)	-134.85	339.43	508.37	23.50	226.70
Other Income	0.00	0.00	0.00	0.00	0.00
Profit before Tax	-181.01	429.45	437.26	40.80	183.40
Provision for Tax	3.96	73.29	60.14	9.90	29.90
Profit after Tax (Net Income)	-130.87	355.30	377.12	30.90	153.50
Minority Interest	38.04	-0.98	0.00	0.00	0.00
Consolidated Profit	0.00	0.00	0.00	0.00	67.00

Liabilities ($ Mln)

	Intuitive Machines	BWX Technologies (BWXT)	Moog Inc (MOG-A)	Kratos Defense & Security Solutions (KTOS)	Hexcel (HXL)
Shareholder's Funds	-283.70	1,334.45	2,221.90	3,426.80	1,298.20
Minority Interest	38.04	-0.98	0.00	0.00	0.00
Non-Current Liabilities	575.93	2,375.71	1,302.18	237.70	1,106.00
Current Liabilities	399.83	713.27	1,247.10	425.30	326.40
Total Liabilities	757.15	4,271.50	4,426.06	2,467.20	2,704.00

Assets ($ Mln)

	Intuitive Machines	BWX Technologies (BWXT)	Moog Inc (MOG-A)	Kratos Defense & Security Solutions (KTOS)	Hexcel (HXL)
Non-Current Assets	1,224.46	2,713.09	2,167.88	1,733.30	1,938.40
Current Assets	662.82	1,710.04	2,603.30	2,356.50	792.20
Total Assets	757.15	4,271.50	4,426.06	2,467.20	2,704.00
Total Debt*	429.80	2,019.90	1,145.54	193.60	959.40
Net Current Assets	0.00	996.77	1,356.20	1,931.20	465.80

Cashflow ($ Mln)

	Intuitive Machines	BWX Technologies (BWXT)	Moog Inc (MOG-A)	Kratos Defense & Security Solutions (KTOS)	Hexcel (HXL)
Cash From Operating Activities	-14.32	479.85	273.09	-42.10	230.50
Cash Flow from Investing Activities	-56.58	-742.11	-175.26	-88.30	-76.00
Cash from Financing Activities	446.59	693.64	-98.29	360.70	-212.30
Net Cash Inflow / Outflow	--	--	--	--	--

Ratios

Profitability Ratios

	Intuitive Machines	BWX Technologies (BWXT)	Moog Inc (MOG-A)	Kratos Defense & Security Solutions (KTOS)	Hexcel (HXL)
ROCE (%)	12.41	12.25	8.33	1.16	4.86
ROE (%)	9.51	27.60	17.59	1.14	12.04
ROA (%)	-8.35	7.54	6.61	0.83	4.94
EBIT Margin (%)	-34.19	12.37	11.66	1.85	11.79
Net Margin (%)	-26.70	10.11	8.73	2.03	7.79
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

Growth Ratios

	Intuitive Machines	BWX Technologies (BWXT)	Moog Inc (MOG-A)	Kratos Defense & Security Solutions (KTOS)	Hexcel (HXL)
Revenue Growth (%)	116.52	22.70	15.58	25.50	5.05
EBIT Growth (%)	-182.53	9.50	48.74	-15.36	70.83
Net Profit Growth (%)	48.52	20.68	78.64	113.10	74.43
EPS Growth (%)	73.93	20.61	79.34	86.53	84.24
Book Value Growth (%)	50.03	12.32	14.47	44.76	-11.98

Valuation Ratios

	Intuitive Machines	BWX Technologies (BWXT)	Moog Inc (MOG-A)	Kratos Defense & Security Solutions (KTOS)	Hexcel (HXL)
Price / Earnings	-23.25	48.13	28.35	597.62	52.42
Price / Book Value	-2.59	12.88	3.34	6.59	4.59
Dividend Yield (%)	--	--	--	--	--
EV/EBITDA	-18.15	31.53	15.45	122.67	22.56
Market Cap ($ Cr)	--	--	--	--	--

Solvency Ratios

	Intuitive Machines	BWX Technologies (BWXT)	Moog Inc (MOG-A)	Kratos Defense & Security Solutions (KTOS)	Hexcel (HXL)
Debt to Equity	0.00	1.51	0.41	0.00	0.74
Short term debt to equity ratio	-0.09	0.00	0.02	0.01	0.00
Current Ratio	1.66	2.40	2.09	5.54	2.43
Quick Ratio	1.51	2.33	1.34	4.99	1.37
Interest Coverage	-12.46	13.45	7.60	4.26	5.11

Operating Efficiency Ratios

	Intuitive Machines	BWX Technologies (BWXT)	Moog Inc (MOG-A)	Kratos Defense & Security Solutions (KTOS)	Hexcel (HXL)
Debtors to sales (%)	24.42	25.96	34.42	37.88	15.18
Asset Turnover	0.31	0.75	0.76	0.41	0.63
Receivable days	75.90	97.56	112.59	105.90	50.82
Inventory Days	--	6.43	115.83	61.01	85.74
Payable days	45.36	22.16	39.89	26.41	36.16
Cash Conversion Cycle	--	81.82	188.53	140.51	100.39

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

Annual
Quarterly