WESCO INTERNATIONAL, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 154.4 USD | +1.08% |
|
-3.25% | -11.20% |
| 12:34pm | Earnings Flash (WCC) WESCO INTERNATIONAL Reports Q1 Revenue $5.35B | MT |
| 12:34pm | Earnings Flash (WCC) WESCO INTERNATIONAL Posts Q1 EPS $2.30 | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,482 | 3,928 | 6,633 | 6,366 | 8,881 | 7,847 | - | - |
| Enterprise Value (EV) 1 | 3,633 | 8,378 | 11,132 | 11,255 | 13,679 | 11,965 | 11,526 | 10,013 |
| P/E ratio | 11.6 x | 52 x | 16.8 x | 8.17 x | 12.8 x | 10.7 x | 9.35 x | 9.15 x |
| Yield | - | - | - | - | - | 1.04% | 1.07% | 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 | 7.05 x | 6.42 x | 5.78 x |
| EV / FCF | 20.2 x | 14.3 x | 898 x | -127 x | 34.1 x | 17.4 x | 13.8 x | 8.64 x |
| FCF Yield | 4.96% | 6.99% | 0.11% | -0.79% | 2.93% | 5.73% | 7.22% | 11.6% |
| Price to Book | 1.14 x | 1.1 x | 1.81 x | 1.47 x | 1.81 x | 1.41 x | 1.33 x | 1.18 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 | 154.4 | 154.4 | 154.4 |
| 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 | 22,495 | 23,420 | 23,884 |
| EBITDA 1 | 411.5 | 643.6 | 1,182 | 1,726 | 1,705 | 1,697 | 1,794 | 1,733 |
| EBIT 1 | 349.3 | 522 | 983.5 | 1,515 | 1,480 | 1,498 | 1,599 | 1,556 |
| Operating Margin | 4.18% | 4.23% | 5.4% | 7.07% | 6.61% | 6.66% | 6.83% | 6.51% |
| Earnings before Tax (EBT) 1 | 282.1 | 122.8 | 581.9 | 1,137 | 992 | 1,096 | 1,238 | 1,315 |
| Net income 1 | 223.4 | 70.42 | 408 | 803.1 | 708.1 | 746.1 | 852.2 | 863.5 |
| Net margin | 2.67% | 0.57% | 2.24% | 3.75% | 3.16% | 3.32% | 3.64% | 3.62% |
| EPS 2 | 5.140 | 1.510 | 7.840 | 15.33 | 13.54 | 14.38 | 16.52 | 16.88 |
| 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% | 3.56% | 4.85% |
| FCF Conversion (EBITDA) | 43.82% | 91.05% | 1.05% | - | 23.51% | 40.42% | 46.41% | 66.89% |
| FCF Conversion (Net income) | 80.7% | 832.14% | 3.04% | - | 56.62% | 91.97% | 97.7% | 134.22% |
| Dividend per Share 2 | - | - | - | - | - | 1.610 | 1.645 | 1.690 |
| 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 | 5,305 | 5,698 | 5,779 | 5,737 | 5,556 |
| EBITDA 1 | 337.1 | 324.7 | 361.9 | 433.7 | 457.9 | 451.1 | 420.7 | 442.3 | 457 | 457 | 354 | 440.1 | 474.6 | 440.7 | 394.5 |
| EBIT 1 | 280.4 | 270.8 | 314.9 | 387.8 | 415.2 | 397.4 | 365.9 | 385.3 | 401.5 | 327.5 | 299.3 | 388.8 | 419.9 | 389.6 | 342 |
| Operating Margin | 5.93% | 5.58% | 6.38% | 7.07% | 7.62% | 7.15% | 6.63% | 6.71% | 7.11% | 5.98% | 5.64% | 6.82% | 7.27% | 6.79% | 6.16% |
| Earnings before Tax (EBT) 1 | 165.1 | 199.1 | 219.3 | 301 | 325.8 | 290.5 | 241.3 | 264.2 | 278.3 | 208.3 | 190.9 | 283.6 | 320 | 301.6 | 240.5 |
| Net income 1 | 105.2 | 153.1 | 166.9 | 206.4 | 225.2 | 204.6 | 182.7 | 178.7 | 219 | 127.6 | 126.5 | 194 | 221.4 | 201.7 | 169.2 |
| Net margin | 2.23% | 3.15% | 3.38% | 3.76% | 4.14% | 3.68% | 3.31% | 3.11% | 3.88% | 2.33% | 2.38% | 3.41% | 3.83% | 3.52% | 3.05% |
| EPS 2 | 2.020 | 2.930 | 3.190 | 3.950 | 4.300 | 3.900 | 3.480 | 3.410 | 4.200 | 2.450 | 2.445 | 3.738 | 4.266 | 3.888 | 3.257 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | 0.4100 | 0.4100 | 0.4100 | 0.4100 | 0.4100 |
| 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 | 2.426 x | 2.051 x | 1.25 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% | 14.5% | 14.9% | 14.3% |
| ROA (Net income/ Total Assets) | 4.64% | 2.41% | 3.33% | 6.27% | 5.11% | 5.35% | 5.94% | 5.7% |
| Assets 1 | 4,811 | 2,923 | 12,251 | 12,805 | 13,851 | 13,935 | 14,357 | 15,149 |
| 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 | 16.90 | 19.30 | 23.60 |
| Capex 1 | 44.1 | 56.7 | 54.7 | 99.4 | 92.3 | 99.2 | 102 | 92.5 |
| Capex / Sales | 0.53% | 0.46% | 0.3% | 0.46% | 0.41% | 0.44% | 0.43% | 0.39% |
| 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
11
Last Close Price
154.4
USD
Average target price
191.5
USD
Spread / Average Target
+24.06%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -11.20% | 7.85B | |
| +14.68% | 7.32B | |
| +6.03% | 1.29B | |
| +88.18% | 786M | |
| -10.45% | 638M | |
| +65.43% | 602M | |
| -0.26% | 606M | |
| +160.87% | 537M | |
| +9.21% | 457M | |
| +4.48% | 396M |
- Stock Market
- Equities
- WCC Stock
- Financials WESCO International, Inc.
