WESCO INTERNATIONAL, INC. Financials WESCO International, Inc. Nyse
Equities
WCC.PRA
US95082P3038
Electrical Components & Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 26.67 USD | +0.15% |
|
+0.26% | +0.95% |
| 05-03 | Oppenheimer Adjusts WESCO International Price Target to $200 From $190, Maintains Outperform Rating | MT |
| 05-02 | Transcript : WESCO International, Inc., Q1 2024 Earnings Call, May 02, 2024 |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,482 | 3,928 | 6,633 | 6,366 | 8,881 | 9,406 | - | - |
| Enterprise Value (EV) 1 | 3,633 | 8,378 | 11,132 | 11,255 | 13,679 | 13,444 | 13,102 | 11,679 |
| P/E ratio | 11.6 x | 52 x | 16.8 x | 8.17 x | 12.8 x | 13.2 x | 11.1 x | 10.5 x |
| Yield | - | - | - | - | - | 0.89% | 0.91% | 0.93% |
| Capitalization / Revenue | 0.3 x | 0.32 x | 0.36 x | 0.3 x | 0.4 x | 0.42 x | 0.41 x | 0.39 x |
| EV / Revenue | 0.43 x | 0.68 x | 0.61 x | 0.53 x | 0.61 x | 0.6 x | 0.57 x | 0.49 x |
| EV / EBITDA | 8.83 x | 13 x | 9.42 x | 6.52 x | 8.02 x | 8.04 x | 7.45 x | 6.58 x |
| EV / FCF | 20.2 x | 14.3 x | 898 x | -127 x | 34.1 x | 16.4 x | 15.3 x | 10.4 x |
| FCF Yield | 4.96% | 6.99% | 0.11% | -0.79% | 2.93% | 6.08% | 6.53% | 9.65% |
| Price to Book | 1.14 x | 1.1 x | 1.81 x | 1.47 x | 1.81 x | 1.7 x | 1.58 x | 1.38 x |
| Nbr of stocks (in thousands) | 41,796 | 50,043 | 50,410 | 50,844 | 51,076 | 50,828 | - | - |
| Reference price 2 | 59.39 | 78.50 | 131.6 | 125.2 | 173.9 | 185.0 | 185.0 | 185.0 |
| Announcement Date | 30/01/20 | 09/02/21 | 15/02/22 | 14/02/23 | 13/02/24 | - | - | - |
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 | 22,259 | 23,067 | 24,076 |
| EBITDA 1 | 411.5 | 643.6 | 1,182 | 1,726 | 1,705 | 1,672 | 1,760 | 1,776 |
| EBIT 1 | 349.3 | 522 | 983.5 | 1,515 | 1,480 | 1,464 | 1,559 | 1,574 |
| Operating Margin | 4.18% | 4.23% | 5.4% | 7.07% | 6.61% | 6.58% | 6.76% | 6.54% |
| Earnings before Tax (EBT) 1 | 282.1 | 122.8 | 581.9 | 1,137 | 992 | 1,044 | 1,197 | 1,294 |
| Net income 1 | 223.4 | 70.42 | 408 | 803.1 | 708.1 | 713.9 | 833.8 | 874.3 |
| Net margin | 2.67% | 0.57% | 2.24% | 3.75% | 3.16% | 3.21% | 3.61% | 3.63% |
| EPS 2 | 5.140 | 1.510 | 7.840 | 15.33 | 13.54 | 14.03 | 16.70 | 17.65 |
| Free Cash Flow 1 | 180.3 | 586 | 12.39 | -88.37 | 400.9 | 818 | 855.8 | 1,128 |
| FCF margin | 2.16% | 4.75% | 0.07% | -0.41% | 1.79% | 3.67% | 3.71% | 4.68% |
| FCF Conversion (EBITDA) | 43.82% | 91.05% | 1.05% | - | 23.51% | 48.91% | 48.63% | 63.5% |
| FCF Conversion (Net income) | 80.7% | 832.14% | 3.04% | - | 56.62% | 114.58% | 102.65% | 128.96% |
| Dividend per Share 2 | - | - | - | - | - | 1.645 | 1.685 | 1.730 |
| Announcement Date | 30/01/20 | 09/02/21 | 15/02/22 | 14/02/23 | 13/02/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 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 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,852 | 4,932 | 5,484 | 5,446 | 5,558 | 5,522 | 5,746 | 5,644 | 5,473 | 5,350 | 5,568 | 5,685 | 5,648 | 5,454 | 5,815 |
| EBITDA 1 | 324.7 | 361.9 | 433.7 | 457.9 | 451.1 | 420.7 | 442.3 | 457 | 457 | 340.4 | 423 | 469.4 | 436.3 | 375.3 | 458.6 |
| EBIT 1 | 270.8 | 314.9 | 387.8 | 415.2 | 397.4 | 365.9 | 385.3 | 401.5 | 327.5 | 281.9 | 370.9 | 414.4 | 386.8 | 321.7 | 404.9 |
| Operating Margin | 5.58% | 6.38% | 7.07% | 7.62% | 7.15% | 6.63% | 6.71% | 7.11% | 5.98% | 5.27% | 6.66% | 7.29% | 6.85% | 5.9% | 6.96% |
| Earnings before Tax (EBT) 1 | 199.1 | 219.3 | 301 | 325.8 | 290.5 | 241.3 | 264.2 | 278.3 | 208.3 | 147 | 269.5 | 319.6 | 296.2 | 225.3 | 310.6 |
| Net income 1 | 153.1 | 166.9 | 206.4 | 225.2 | 204.6 | 182.7 | 178.7 | 219 | 127.6 | 101.4 | 181.3 | 217.8 | 204.8 | 153.3 | 212.2 |
| Net margin | 3.15% | 3.38% | 3.76% | 4.14% | 3.68% | 3.31% | 3.11% | 3.88% | 2.33% | 1.9% | 3.26% | 3.83% | 3.63% | 2.81% | 3.65% |
| EPS 2 | 2.930 | 3.190 | 3.950 | 4.300 | 3.900 | 3.480 | 3.410 | 4.200 | 2.450 | 1.950 | 3.645 | 4.378 | 4.036 | 3.080 | 4.278 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | 0.4100 | 0.4100 | 0.4100 | 0.4100 | 0.4100 |
| Announcement Date | 15/02/22 | 05/05/22 | 04/08/22 | 03/11/22 | 14/02/23 | 04/05/23 | 03/08/23 | 02/11/23 | 13/02/24 | 02/05/24 | - | - | - | - | - |
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 | 4,039 | 3,696 | 2,273 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.797 x | 6.914 x | 3.806 x | 2.833 x | 2.813 x | 2.415 x | 2.1 x | 1.28 x |
| Free Cash Flow 1 | 180 | 586 | 12.4 | -88.4 | 401 | 818 | 856 | 1,128 |
| ROE (net income / shareholders' equity) | 10.2% | 7.27% | 14.6% | 20.9% | 16.1% | 14.8% | 15.1% | 14.7% |
| ROA (Net income/ Total Assets) | 4.64% | 2.41% | 3.33% | 6.27% | 5.11% | 5.35% | 5.96% | 5.65% |
| Assets 1 | 4,811 | 2,923 | 12,251 | 12,805 | 13,851 | 13,335 | 13,987 | 15,475 |
| Book Value Per Share 2 | 52.10 | 71.60 | 72.60 | 84.90 | 96.20 | 109.0 | 117.0 | 134.0 |
| Cash Flow per Share 2 | 5.160 | 11.70 | 1.290 | 0.2100 | 9.430 | 21.60 | 20.60 | 24.80 |
| Capex 1 | 44.1 | 56.7 | 54.7 | 99.4 | 92.3 | 95.3 | 102 | 99.3 |
| Capex / Sales | 0.53% | 0.46% | 0.3% | 0.46% | 0.41% | 0.43% | 0.44% | 0.41% |
| Announcement Date | 30/01/20 | 09/02/21 | 15/02/22 | 14/02/23 | 13/02/24 | - | - | - |
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
Sell
Buy
Mean consensus
BUY
Number of Analysts
12
Last Close Price
185
USD
Average target price
195.1
USD
Spread / Average Target
+5.43%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +20.79% | 7.84B | |
| +8.82% | 1.31B | |
| +74.72% | 738M | |
| +80.56% | 662M | |
| -7.81% | 660M | |
| +237.60% | 639M | |
| -3.05% | 598M | |
| +16.18% | 446M | |
| +4.73% | 444M |
- Stock Market
- Equities
- WCC Stock
- WCC.PRA Stock
- Financials WESCO International, Inc.
