WESCO INTERNATIONAL, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 155.8 USD | -0.95% |
|
+1.16% | -10.40% |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,482 | 3,928 | 6,633 | 6,366 | 8,881 | 7,918 | - | - |
| Enterprise Value (EV) 1 | 3,633 | 8,378 | 11,132 | 11,255 | 13,679 | 12,036 | 11,597 | 10,084 |
| P/E ratio | 11.6 x | 52 x | 16.8 x | 8.17 x | 12.8 x | 10.9 x | 9.46 x | 8.99 x |
| Yield | - | - | - | - | - | 1.04% | 1.06% | 1.09% |
| Capitalization / Revenue | 0.3 x | 0.32 x | 0.36 x | 0.3 x | 0.4 x | 0.35 x | 0.34 x | 0.33 x |
| EV / Revenue | 0.43 x | 0.68 x | 0.61 x | 0.53 x | 0.61 x | 0.53 x | 0.49 x | 0.42 x |
| EV / EBITDA | 8.83 x | 13 x | 9.42 x | 6.52 x | 8.02 x | 7.07 x | 6.44 x | 5.6 x |
| EV / FCF | 20.2 x | 14.3 x | 898 x | -127 x | 34.1 x | 17.5 x | 13.9 x | 8.7 x |
| FCF Yield | 4.96% | 6.99% | 0.11% | -0.79% | 2.93% | 5.7% | 7.18% | 11.5% |
| Price to Book | 1.14 x | 1.1 x | 1.81 x | 1.47 x | 1.81 x | 1.42 x | 1.35 x | 1.19 x |
| Nbr of stocks (in thousands) | 41,796 | 50,043 | 50,410 | 50,844 | 51,076 | 50,821 | - | - |
| Reference price 2 | 59.39 | 78.50 | 131.6 | 125.2 | 173.9 | 155.8 | 155.8 | 155.8 |
| Announcement Date | 1/30/20 | 2/9/21 | 2/15/22 | 2/14/23 | 2/13/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,359 | 12,326 | 18,218 | 21,420 | 22,385 | 22,527 | 23,449 | 24,135 |
| EBITDA 1 | 411.5 | 643.6 | 1,182 | 1,726 | 1,705 | 1,702 | 1,800 | 1,802 |
| EBIT 1 | 349.3 | 522 | 983.5 | 1,515 | 1,480 | 1,496 | 1,598 | 1,602 |
| Operating Margin | 4.18% | 4.23% | 5.4% | 7.07% | 6.61% | 6.64% | 6.81% | 6.64% |
| Earnings before Tax (EBT) 1 | 282.1 | 122.8 | 581.9 | 1,137 | 992 | 1,106 | 1,244 | 1,330 |
| Net income 1 | 223.4 | 70.42 | 408 | 803.1 | 708.1 | 743.5 | 850.5 | 891.3 |
| Net margin | 2.67% | 0.57% | 2.24% | 3.75% | 3.16% | 3.3% | 3.63% | 3.69% |
| EPS 2 | 5.140 | 1.510 | 7.840 | 15.33 | 13.54 | 14.32 | 16.47 | 17.33 |
| Free Cash Flow 1 | 180.3 | 586 | 12.39 | -88.37 | 400.9 | 686.2 | 832.7 | 1,159 |
| FCF margin | 2.16% | 4.75% | 0.07% | -0.41% | 1.79% | 3.05% | 3.55% | 4.8% |
| FCF Conversion (EBITDA) | 43.82% | 91.05% | 1.05% | - | 23.51% | 40.32% | 46.27% | 64.32% |
| FCF Conversion (Net income) | 80.7% | 832.14% | 3.04% | - | 56.62% | 92.29% | 97.9% | 130.03% |
| Dividend per Share 2 | - | - | - | - | - | 1.615 | 1.650 | 1.695 |
| Announcement Date | 1/30/20 | 2/9/21 | 2/15/22 | 2/14/23 | 2/13/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,728 | 4,852 | 4,932 | 5,484 | 5,446 | 5,558 | 5,522 | 5,746 | 5,644 | 5,473 | 5,297 | 5,701 | 5,788 | 5,767 | 5,588 |
| EBITDA 1 | 337.1 | 324.7 | 361.9 | 433.7 | 457.9 | 451.1 | 420.7 | 442.3 | 457 | 457 | 350.8 | 439.8 | 472.8 | 448.4 | 394.1 |
| EBIT 1 | 280.4 | 270.8 | 314.9 | 387.8 | 415.2 | 397.4 | 365.9 | 385.3 | 401.5 | 327.5 | 298 | 387.5 | 417.8 | 393.8 | 339.5 |
| Operating Margin | 5.93% | 5.58% | 6.38% | 7.07% | 7.62% | 7.15% | 6.63% | 6.71% | 7.11% | 5.98% | 5.63% | 6.8% | 7.22% | 6.83% | 6.08% |
| Earnings before Tax (EBT) 1 | 165.1 | 199.1 | 219.3 | 301 | 325.8 | 290.5 | 241.3 | 264.2 | 278.3 | 208.3 | 192.3 | 285.4 | 323.8 | 304.4 | 243.3 |
| Net income 1 | 105.2 | 153.1 | 166.9 | 206.4 | 225.2 | 204.6 | 182.7 | 178.7 | 219 | 127.6 | 127.9 | 192.7 | 218.9 | 205.4 | 166.4 |
| Net margin | 2.23% | 3.15% | 3.38% | 3.76% | 4.14% | 3.68% | 3.31% | 3.11% | 3.88% | 2.33% | 2.42% | 3.38% | 3.78% | 3.56% | 2.98% |
| EPS 2 | 2.020 | 2.930 | 3.190 | 3.950 | 4.300 | 3.900 | 3.480 | 3.410 | 4.200 | 2.450 | 2.460 | 3.710 | 4.217 | 3.960 | 3.202 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | 0.4130 | 0.4130 | 0.4130 | 0.4130 | 0.4130 |
| Announcement Date | 11/4/21 | 2/15/22 | 5/5/22 | 8/4/22 | 11/3/22 | 2/14/23 | 5/4/23 | 8/3/23 | 11/2/23 | 2/13/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,151 | 4,450 | 4,498 | 4,889 | 4,798 | 4,118 | 3,680 | 2,166 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.797 x | 6.914 x | 3.806 x | 2.833 x | 2.813 x | 2.42 x | 2.045 x | 1.202 x |
| Free Cash Flow 1 | 180 | 586 | 12.4 | -88.4 | 401 | 686 | 833 | 1,159 |
| ROE (net income / shareholders' equity) | 10.2% | 7.27% | 14.6% | 20.9% | 16.1% | 14.9% | 14.9% | 14.4% |
| ROA (Net income/ Total Assets) | 4.64% | 2.41% | 3.33% | 6.27% | 5.11% | 5.57% | 5.99% | 5.8% |
| Assets 1 | 4,811 | 2,923 | 12,251 | 12,805 | 13,851 | 13,343 | 14,208 | 15,368 |
| Book Value Per Share 2 | 52.10 | 71.60 | 72.60 | 84.90 | 96.20 | 110.0 | 116.0 | 131.0 |
| Cash Flow per Share 2 | 5.160 | 11.70 | 1.290 | 0.2100 | 9.430 | 17.30 | 19.80 | 23.90 |
| Capex 1 | 44.1 | 56.7 | 54.7 | 99.4 | 92.3 | 99.3 | 107 | 105 |
| Capex / Sales | 0.53% | 0.46% | 0.3% | 0.46% | 0.41% | 0.44% | 0.46% | 0.44% |
| Announcement Date | 1/30/20 | 2/9/21 | 2/15/22 | 2/14/23 | 2/13/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
BUY
Number of Analysts
12
Last Close Price
155.8
USD
Average target price
191.5
USD
Spread / Average Target
+22.94%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -10.40% | 7.92B | |
| +2.06% | 8.03B | |
| +7.94% | 1.3B | |
| +92.45% | 799M | |
| +62.65% | 589M | |
| -15.52% | 601M | |
| -1.88% | 586M | |
| +169.82% | 554M | |
| +8.30% | 453M | |
| +2.41% | 388M |
- Stock Market
- Equities
- WCC Stock
- Financials WESCO International, Inc.
