EXP Competition Analysis

Eagle Materials Inc. Peer Comparison

Metric	Value	Ranking
Market Cap	$8.4 Billion	6/8	VMC $35.7B	MLM $32.2B	JHX $14.0B	CX $10.1B	SUM $9.2B	EXP $8.4B	USLM $3.0B	CPAC $500.2M
Gross Margin	32%	4/8	USLM 48%	JHX 39%	CPAC 38%	EXP 32%	MLM 32%	CX 31%	SUM 29%	VMC 28%
Profit Margin	21%	2/8	USLM 37%	EXP 21%	MLM 19%	CPAC 12%	CX 10%	VMC 10%	SUM 9%	JHX 9%
EBITDA margin	36%	2/8	USLM 53%	EXP 36%	CPAC 30%	MLM 26%	SUM 26%	VMC 25%	JHX 21%	CX 15%
Quarterly Revenue	$558.0 Million	6/8	CX $4.1B	VMC $2.0B	MLM $1.9B	SUM $1.1B	JHX $960.8M	EXP $558.0M	CPAC $143.4M	USLM $89.4M
Quarterly Earnings	$119.6 Million	4/8	CX $405.7M	MLM $363.0M	VMC $207.6M	EXP $119.6M	SUM $105.2M	JHX $83.4M	USLM $33.4M	CPAC $17.3M
Quarterly Free Cash Flow	$72.5 Million	5/8	VMC $498.2M	MLM $317.0M	SUM $133.4M	JHX $83.8M	EXP $72.5M	CX $68.4M	USLM $33.9M	CPAC $33.7M
Trailing 4 Quarters Revenue	$2.3 Billion	6/8	CX $17.0B	VMC $7.4B	MLM $6.5B	JHX $3.9B	SUM $3.7B	EXP $2.3B	CPAC $543.7M	USLM $303.4M
Trailing 4 Quarters Earnings	$641.9 Million	3/8	CX $4.1B	VMC $2.0B	MLM $1.9B	SUM $1.1B	JHX $960.8M	EXP $558.0M	CPAC $143.4M	USLM $89.4M
Quarterly Earnings Growth	2%	4/8	CX 222%	USLM 61%	CPAC 36%	EXP 2%	MLM -16%	VMC -25%	JHX -45%	SUM -54%
Annual Earnings Growth	20%	3/8	MLM 35%	USLM 24%	EXP 20%	CPAC 5%	VMC -30%	JHX -30%	CX -52%	SUM -69%
Quarterly Revenue Growth	9%	3/8	SUM 40%	USLM 19%	EXP 9%	CPAC 0%	JHX -4%	MLM -5%	VMC -8%	CX -11%
Annual Revenue Growth	-3%	5/8	SUM 24%	CPAC 7%	JHX 2%	USLM 2%	EXP -3%	CX -7%	VMC -13%	MLM -13%
Cash On Hand	$31.2 Million	8/8	SUM $737.5M	VMC $433.2M	CX $422.3M	JHX $368.1M	USLM $255.0M	MLM $52.0M	CPAC $38.7M	EXP $31.2M
Short Term Debt	$15.1 Million	5/8	MLM $149.0M	CPAC $116.4M	JHX $28.7M	SUM $27.2M	EXP $15.1M	USLM $1.5M	VMC $500,000	CX -$0
Long Term Debt	$991.7 Million	6/8	MLM $4.3B	VMC $3.3B	SUM $2.9B	CX $2.0B	JHX $1.2B	EXP $991.7M	CPAC $297.4M	USLM $3.6M
PE	13.09	7/8	SUM 62.62	VMC 42.23	JHX 31.76	USLM 30.18	CX 22.57	MLM 16.20	EXP 13.09	CPAC 9.78
PS	3.73	4/8	USLM 9.83	MLM 4.95	VMC 4.83	EXP 3.73	JHX 3.54	CPAC 3.32	SUM 2.50	CX 0.60
PB	5.62	3/8	JHX 7.06	USLM 6.29	EXP 5.62	VMC 4.53	MLM 3.51	SUM 2.08	CPAC 1.35	CX 0.97
PC	269.54	2/8	MLM 619.86	EXP 269.54	VMC 82.45	JHX 37.90	CX 24.02	CPAC 12.94	SUM 12.51	USLM 11.70
Liabilities to Equity	1.03	4/8	CX 1.74	JHX 1.52	CPAC 1.46	EXP 1.03	SUM 0.90	VMC 0.82	MLM 0.80	USLM 0.10
ROA	0.21	1/8	EXP 21%	USLM 19%	MLM 12%	JHX 9%	VMC 6%	CX 2%	SUM 2%	CPAC 2%
ROE	0.43	1/8	EXP 43%	MLM 22%	JHX 22%	USLM 21%	VMC 11%	CX 4%	CPAC 4%	SUM 3%
Current Ratio	1.97	5/8	USLM 10.97	MLM 2.26	VMC 2.22	SUM 2.12	EXP 1.97	CPAC 1.69	JHX 1.66	CX 1.59
Quick Ratio	0.02	6/8	SUM 62.62	VMC 42.23	JHX 31.76	USLM 30.18	CX 22.57	MLM 16.20	EXP 13.09	CPAC 9.78
Long Term Debt to Equity	0.66	2/8	CPAC} 0.80	EXP} 0.66	SUM} 0.64	JHX} 0.60	MLM} 0.47	VMC} 0.42	CX} 0.20	USLM} 0.01
Debt to Equity	0.70	2/8	CPAC 1.12	EXP 0.70	SUM 0.65	JHX 0.62	MLM 0.48	VMC 0.42	CX 0.20	USLM 0.01
Burn Rate	-0.41	4/8	SUM 46.92	CPAC 1.07	MLM -0.34	EXP -0.41	CX -1.29	VMC -5.83	USLM -7.77	JHX -12.91
Cash to Cap	0.00	7/8	USLM 0.09	SUM 0.08	CPAC 0.08	CX 0.04	JHX 0.03	VMC 0.01	EXP 0.00	MLM 0.00
CCR	0.61	7/8	VMC 2.40	CPAC 1.94	SUM 1.27	USLM 1.02	JHX 1.00	MLM 0.87	EXP 0.61	CX 0.17
EV to EBITDA	46.41	5/8	VMC} 78.17	MLM} 74.88	JHX} 72.51	USLM} 57.87	EXP} 46.41	SUM} 39.37	CX} 18.88	CPAC} 9.55
EV to Revenue	4.18	4/8	USLM 9.01	MLM 5.62	VMC 5.22	EXP 4.18	JHX 3.75	SUM 3.08	CPAC 2.75	CX 0.69

Eagle Materials Inc. Peer Comparison

Cookies