IR Competition Analysis

Ingersoll Rand Inc. Peer Comparison

Metric	Value	Ranking
Market Cap	$32.8 Billion	5/14	ETN $110.1B	ITW $73.9B	EMR $63.2B	AME $40.5B	IR $32.8B	XYL $29.7B	DOV $24.6B	GGG $14.2B	IEX $13.9B	ITT $10.9B	AOS $9.6B	DCI $8.2B	FLS $6.6B	FELE $4.4B
Gross Margin	43%	6/14	EMR 100%	ETN 100%	AME 100%	GGG 51%	ITW 44%	IR 43%	IEX 43%	DOV 39%	XYL 38%	AOS 37%	DCI 35%	ITT 34%	FELE 34%	FLS 32%
Profit Margin	12%	10/14	DOV 74%	AME 22%	GGG 20%	ITW 19%	ETN 16%	EMR 14%	IEX 14%	XYL 14%	ITT 14%	IR 12%	AOS 12%	DCI 11%	FLS 7%	FELE 7%
EBITDA margin	20%	4/14	ITW 29%	AME 27%	GGG 24%	IR 20%	IEX 19%	XYL 19%	DCI 18%	AOS 17%	ITT 17%	DOV 15%	EMR 14%	FLS 13%	FELE 12%	ETN 0%
Quarterly Revenue	$1.9 Billion	6/14	ETN $6.2B	EMR $4.2B	ITW $3.9B	XYL $2.3B	DOV $1.9B	IR $1.9B	AME $1.8B	FLS $1.2B	ITT $929.0M	AOS $912.4M	DCI $870.0M	IEX $862.9M	GGG $548.7M	FELE $485.7M
Quarterly Earnings	$229.8 Million	7/14	DOV $1.4B	ETN $971.0M	ITW $750.0M	EMR $593.0M	AME $387.3M	XYL $326.0M	IR $229.8M	ITT $127.0M	IEX $123.2M	AOS $109.7M	GGG $108.7M	DCI $95.9M	FLS $77.5M	FELE $33.7M
Quarterly Free Cash Flow	$561.5 Million	3/14	ITW $996.0M	EMR $694.0M	IR $561.5M	XYL $475.0M	IEX $172.6M	FLS $168.5M	FELE $97.5M	DCI $71.5M	DOV -$0	ETN -$0	AOS -$0	GGG -$0	ITT -$0	AME -$0
Trailing 4 Quarters Revenue	$7.2 Billion	5/14	ETN $24.9B	EMR $17.6B	ITW $15.9B	DOV $8.2B	IR $7.2B	AME $6.9B	XYL $6.5B	FLS $4.6B	AOS $3.8B	DCI $3.6B	ITT $3.6B	IEX $3.3B	GGG $2.1B	FELE $2.0B
Trailing 4 Quarters Earnings	$838.6 Million	7/14	ETN $6.2B	EMR $4.2B	ITW $3.9B	XYL $2.3B	DOV $1.9B	IR $1.9B	AME $1.8B	FLS $1.2B	ITT $929.0M	AOS $912.4M	DCI $870.0M	IEX $862.9M	GGG $548.7M	FELE $485.7M
Quarterly Earnings Growth	0%	10/14	DOV 385%	EMR 349%	ITT 39%	FLS 24%	XYL 23%	IEX 13%	AME 13%	ITW 5%	ETN 3%	IR 0%	GGG -1%	DCI -3%	FELE -13%	AOS -20%
Annual Earnings Growth	-2%	10/14	DOV 131%	FLS 41%	XYL 23%	ITT 22%	ITW 15%	DCI 11%	ETN 5%	EMR 2%	AME 1%	IR -2%	AOS -2%	GGG -5%	FELE -15%	IEX -31%
Quarterly Revenue Growth	4%	5/14	ITT 12%	IEX 9%	XYL 7%	ETN 5%	IR 4%	FELE 3%	AME 2%	EMR 1%	FLS 1%	ITW -1%	DCI -1%	GGG -3%	DOV -8%	AOS -8%
Annual Revenue Growth	3%	6/14	ITT 10%	EMR 7%	DCI 6%	ETN 5%	AME 5%	IR 3%	IEX 3%	FLS 2%	AOS 0%	ITW -1%	GGG -3%	FELE -3%	DOV -4%	XYL -22%
Cash On Hand	$1.5 Billion	3/14	EMR $2.8B	DOV $1.8B	IR $1.5B	XYL $1.1B	ITW $948.0M	FLS $675.4M	GGG $675.3M	IEX $620.8M	ETN $555.0M	ITT $439.3M	AME $374.0M	AOS $239.6M	FELE $220.5M	DCI $189.1M
Short Term Debt	$3.1 Million	14/14	ITW $1.6B	EMR $1.1B	ETN $674.0M	AME $654.3M	ITT $427.6M	DOV $400.1M	FELE $136.7M	IEX $100.7M	FLS $77.6M	DCI $62.7M	GGG $28.5M	XYL $25.0M	AOS $10.0M	IR $3.1M
Long Term Debt	$0	11/14	ETN $9.1B	EMR $6.6B	ITW $6.5B	DOV $2.5B	XYL $2.0B	FLS $1.6B	DCI $514.7M	AOS $206.7M	FELE $54.9M	GGG $12.3M	IR $0	IEX $0	ITT $0	AME $0
PE	39.08	1/14	IR 39.08	XYL 33.32	AME 29.44	GGG 29.21	ETN 29.01	IEX 27.60	EMR 26.13	FELE 24.65	FLS 23.50	ITW 21.19	ITT 21.05	DCI 19.65	AOS 17.99	DOV 9.10
PS	4.53	5/14	GGG 6.72	AME 5.84	ITW 4.65	XYL 4.54	IR 4.53	ETN 4.42	IEX 4.26	EMR 3.60	ITT 3.01	DOV 3.00	AOS 2.51	DCI 2.26	FELE 2.20	FLS 1.46
PB	3.20	12/14	ITW 22.28	ETN 5.94	GGG 5.49	DCI 5.32	AOS 4.50	ITT 3.94	IEX 3.67	AME 3.66	DOV 3.53	FELE 3.50	FLS 3.24	IR 3.20	XYL 2.73	EMR 1.72
PC	21.26	10/14	ETN 198.29	AME 108.32	ITW 77.97	DCI 43.45	AOS 40.08	XYL 26.46	ITT 24.84	IEX 22.45	EMR 22.30	IR 21.26	GGG 21.02	FELE 20.15	DOV 13.31	FLS 9.84
Liabilities to Equity	0.76	7/14	ITW 3.54	FLS 1.72	ETN 1.07	DCI 0.92	DOV 0.80	IEX 0.78	IR 0.76	ITT 0.70	XYL 0.53	AOS 0.52	FELE 0.43	AME 0.32	EMR 0.22	GGG 0.21
ROA	0.05	12/14	ITW 23%	DOV 22%	AOS 16%	GGG 15%	DCI 14%	ITT 11%	ETN 10%	FELE 10%	AME 9%	IEX 7%	EMR 6%	IR 5%	XYL 5%	FLS 5%
ROE	0.08	13/14	ITW 105%	DOV 39%	DCI 27%	AOS 25%	ETN 20%	GGG 19%	ITT 19%	FLS 14%	FELE 14%	IEX 13%	AME 12%	EMR 9%	IR 8%	XYL 8%
Current Ratio	2.32	8/14	EMR 7.24	GGG 5.66	AME 4.12	FELE 3.31	AOS 2.94	XYL 2.94	ITT 2.43	IR 2.32	IEX 2.29	DOV 2.25	DCI 2.09	ETN 1.93	FLS 1.59	ITW 1.28
Quick Ratio	0.20	8/14	IR 39.08	XYL 33.32	AME 29.44	GGG 29.21	ETN 29.01	IEX 27.60	EMR 26.13	FELE 24.65	FLS 23.50	ITW 21.19	ITT 21.05	DCI 19.65	AOS 17.99	DOV 9.10
Long Term Debt to Equity	0.00	10/14	ITW} 1.95	FLS} 0.80	ETN} 0.49	DOV} 0.36	DCI} 0.33	EMR} 0.25	XYL} 0.19	AOS} 0.10	FELE} 0.04	IR} 0.00	IEX} 0.00	GGG} 0.00	ITT} 0.00	AME} 0.00
Debt to Equity	0.00	14/14	ITW 2.44	FLS 0.84	ETN 0.53	DOV 0.42	DCI 0.37	EMR 0.29	XYL 0.19	ITT 0.15	FELE 0.15	AOS 0.10	AME 0.06	IEX 0.03	GGG 0.02	IR 0.00
Burn Rate	-6.73	11/14	FLS 107.86	FELE 81.23	ETN -1.27	DOV -1.49	AME -1.67	AOS -2.42	DCI -3.17	XYL -4.67	IEX -6.33	GGG -6.68	IR -6.73	ITW -10.73	ITT -21.86	EMR -44.13
Cash to Cap	0.05	3/14	FLS 0.10	DOV 0.08	IR 0.05	GGG 0.05	FELE 0.05	EMR 0.04	IEX 0.04	XYL 0.04	ITT 0.04	AOS 0.02	DCI 0.02	ETN 0.01	ITW 0.01	AME 0.01
CCR	2.44	2/14	FELE 2.90	IR 2.44	FLS 2.17	XYL 1.46	IEX 1.40	ITW 1.33	EMR 1.17	DCI 0.75	ETN 0.00	DOV	AOS	GGG	ITT	AME
EV to EBITDA	82.45	5/14	EMR} 114.66	GGG} 104.31	AME} 86.98	DOV} 86.89	IR} 82.45	IEX} 81.18	FELE} 78.39	ITW} 70.29	XYL} 70.07	ITT} 68.17	AOS} 61.37	DCI} 55.20	FLS} 51.54	ETN} -1.00
EV to Revenue	4.32	5/14	GGG 6.42	AME 5.88	ITW 5.10	XYL 4.68	IR 4.32	IEX 4.11	EMR 3.87	DOV 3.13	ITT 3.00	AOS 2.51	DCI 2.37	FELE 2.18	FLS 1.68	ETN -1.00

Ingersoll Rand Inc. Peer Comparison

Cookies