Tempur Sealy International, Inc. Peer Comparison
Metric | Value | Ranking | |||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap | $14.3 Billion | 1/13 | TPX $14.3B |
MHK $7.6B |
WHR $5.8B |
MLKN $1.5B |
ETD $750.9M |
SNBR $411.6M |
LOVE $363.0M |
COOK $320.0M |
FLXS $272.2M |
BSET $133.8M |
PRPL $111.8M |
NTZ $53.4M |
KBAL $0 |
Gross Margin | 45% | 6/13 | BSET 100% |
ETD 61% |
SNBR 59% |
LOVE 58% |
COOK 57% |
TPX 45% |
MLKN 39% |
KBAL 38% |
NTZ 32% |
PRPL 30% |
MHK 24% |
FLXS 21% |
WHR 16% |
Profit Margin | 10% | 1/13 | TPX 10% |
ETD 10% |
FLXS 8% |
BSET 7% |
MHK 4% |
MLKN 4% |
WHR 3% |
KBAL 3% |
SNBR -1% |
LOVE -3% |
NTZ -10% |
COOK -16% |
PRPL -33% |
EBITDA margin | 16% | 2/13 | WHR 100% |
TPX 16% |
ETD 11% |
FLXS 10% |
MHK 5% |
KBAL 3% |
BSET 2% |
MLKN -1% |
LOVE -3% |
SNBR -6% |
NTZ -6% |
PRPL -39% |
COOK -74% |
Quarterly Revenue | $1.3 Billion | 3/13 | WHR $4.0B |
MHK $2.6B |
TPX $1.3B |
MLKN $970.4M |
SNBR $426.6M |
KBAL $166.2M |
ETD $154.3M |
LOVE $149.9M |
COOK $122.1M |
PRPL $118.6M |
FLXS $108.5M |
NTZ $82.4M |
BSET $47.7M |
Quarterly Earnings | $130.0 Million | 1/13 | TPX $130.0M |
WHR $109.0M |
MHK $93.2M |
MLKN $34.1M |
ETD $14.7M |
FLXS $9.1M |
KBAL $5.7M |
BSET $3.2M |
SNBR -$3.1M |
LOVE -$4.9M |
NTZ -$8.6M |
COOK -$19.8M |
PRPL -$39.2M |
Quarterly Free Cash Flow | $240.2 Million | 3/13 | WHR $442.0M |
MHK $397.0M |
TPX $240.2M |
SNBR $24.2M |
KBAL $18.9M |
COOK $13.1M |
ETD $11.5M |
FLXS $5.8M |
MLKN $1.5M |
PRPL $212,000 |
NTZ -$5.1M |
LOVE -$6.8M |
BSET -$0 |
Trailing 4 Quarters Revenue | $4.9 Billion | 3/13 | WHR $17.6B |
MHK $10.8B |
TPX $4.9B |
MLKN $3.6B |
SNBR $1.7B |
KBAL $703.9M |
LOVE $689.6M |
ETD $636.7M |
COOK $598.9M |
PRPL $504.8M |
FLXS $430.5M |
NTZ $358.6M |
BSET $293.3M |
Trailing 4 Quarters Earnings | $596.9 Million | 1/13 | WHR $4.0B |
MHK $2.6B |
TPX $1.3B |
MLKN $970.4M |
SNBR $426.6M |
KBAL $166.2M |
ETD $154.3M |
LOVE $149.9M |
COOK $122.1M |
PRPL $118.6M |
FLXS $108.5M |
NTZ $82.4M |
BSET $47.7M |
Quarterly Earnings Growth | 15% | 4/13 | FLXS 197% |
BSET 178% |
WHR 31% |
TPX 15% |
MLKN 2% |
ETD -1% |
COOK -3% |
PRPL -9% |
KBAL -10% |
MHK -33% |
SNBR -35% |
LOVE -111% |
NTZ -189% |
Annual Earnings Growth | 53% | 5/13 | FLXS 275% |
LOVE 270% |
MHK 124% |
KBAL 66% |
TPX 53% |
COOK 53% |
PRPL 27% |
BSET 18% |
MLKN -22% |
ETD -30% |
WHR -80% |
NTZ -496% |
SNBR -72859% |
Quarterly Revenue Growth | 2% | 3/13 | FLXS 8% |
COOK 4% |
TPX 2% |
MLKN 2% |
MHK 1% |
NTZ 0% |
LOVE -3% |
ETD -6% |
KBAL -8% |
SNBR -10% |
PRPL -15% |
WHR -19% |
BSET -50% |
Annual Revenue Growth | -4% | 8/13 | FLXS 12% |
LOVE 12% |
KBAL 11% |
NTZ 0% |
PRPL 0% |
MHK -1% |
MLKN -3% |
TPX -4% |
COOK -5% |
SNBR -6% |
WHR -9% |
ETD -12% |
BSET -18% |
Cash On Hand | $104.2 Million | 4/13 | WHR $1.1B |
MHK $666.6M |
MLKN $221.1M |
TPX $104.2M |
LOVE $61.7M |
ETD $59.2M |
BSET $39.6M |
PRPL $23.4M |
KBAL $18.8M |
COOK $16.9M |
FLXS $11.8M |
SNBR $1.6M |
NTZ -$0 |
Short Term Debt | $176.3 Million | 3/13 | WHR $959.0M |
MHK $667.9M |
TPX $176.3M |
MLKN $120.0M |
SNBR $82.5M |
ETD $27.9M |
LOVE $21.2M |
BSET $18.1M |
PRPL $16.2M |
COOK $16.0M |
KBAL $5.8M |
FLXS -$0 |
NTZ -$0 |
Long Term Debt | $2.8 Billion | 2/13 | WHR $7.1B |
TPX $2.8B |
MLKN $1.7B |
COOK $425.7M |
SNBR $318.7M |
MHK $283.0M |
LOVE $161.7M |
ETD $98.5M |
BSET $88.4M |
PRPL $85.6M |
KBAL $66.3M |
FLXS $0 |
NTZ $0 |
PE | 23.95 | 3/13 | WHR 83.39 |
LOVE 50.41 |
TPX 23.95 |
MLKN 23.80 |
MHK 14.76 |
FLXS 13.66 |
ETD 11.81 |
SNBR -1.00 |
KBAL -1.00 |
BSET -1.00 |
NTZ -1.00 |
PRPL -1.00 |
COOK -1.00 |
PS | 2.92 | 1/13 | TPX 2.92 |
ETD 1.18 |
MHK 0.70 |
FLXS 0.63 |
LOVE 0.53 |
COOK 0.53 |
BSET 0.46 |
MLKN 0.43 |
WHR 0.33 |
SNBR 0.24 |
PRPL 0.22 |
NTZ 0.14 |
KBAL -1.00 |
PB | 24.94 | 1/13 | TPX 24.94 |
BSET 6.04 |
PRPL 3.99 |
WHR 1.89 |
LOVE 1.85 |
FLXS 1.68 |
ETD 1.58 |
COOK 1.14 |
MLKN 1.12 |
MHK 1.01 |
NTZ 0.80 |
SNBR 0.00 |
KBAL 0.00 |
PC | 137.20 | 2/13 | SNBR 258.56 |
TPX 137.20 |
FLXS 23.09 |
COOK 18.96 |
ETD 12.68 |
MHK 11.46 |
MLKN 7.01 |
LOVE 5.88 |
WHR 5.31 |
PRPL 4.78 |
BSET 3.38 |
KBAL 0.00 |
NTZ -1.00 |
Liabilities to Equity | 7.08 | 2/13 | PRPL 10.06 |
TPX 7.08 |
WHR 4.64 |
NTZ 4.56 |
COOK 1.92 |
MLKN 1.92 |
LOVE 1.54 |
KBAL 1.13 |
MHK 0.69 |
BSET 0.60 |
ETD 0.55 |
FLXS 0.40 |
SNBR 0.00 |
ROA | 0.13 | 1/13 | TPX 13% | ETD 9% | FLXS 7% | MHK 4% | MLKN 2% | LOVE 1% | WHR 0% | SNBR -5% | KBAL -5% | COOK -6% | NTZ -7% | BSET -8% | PRPL -35% |
ROE | 1.06 | 1/13 | TPX 106% |
ETD 13% |
SNBR 9% |
MHK 7% |
FLXS 7% |
MLKN 5% |
LOVE 4% |
WHR 2% |
BSET -6% |
KBAL -11% |
COOK -18% |
NTZ -42% |
PRPL -385% |
Current Ratio | 1.14 | 11/13 | ETD 2.80 |
FLXS 2.48 |
MHK 2.45 |
KBAL 1.88 |
LOVE 1.65 |
COOK 1.52 |
MLKN 1.52 |
NTZ 1.24 |
WHR 1.22 |
BSET 1.22 |
TPX 1.14 |
PRPL 1.10 |
SNBR 0.66 |
Quick Ratio | 0.03 | 10/13 | WHR 83.39 |
LOVE 50.41 |
TPX 23.95 |
MLKN 23.80 |
MHK 14.76 |
FLXS 13.66 |
ETD 11.81 |
SNBR -1.00 |
KBAL -1.00 |
BSET -1.00 |
NTZ -1.00 |
PRPL -1.00 |
COOK -1.00 |
Long Term Debt to Equity | 4.92 | 1/13 | TPX} 4.92 |
PRPL} 3.06 |
WHR} 2.34 |
COOK} 1.52 |
MLKN} 1.24 |
LOVE} 0.82 |
BSET} 0.53 |
KBAL} 0.37 |
ETD} 0.21 |
MHK} 0.04 |
FLXS} 0.00 |
NTZ} 0.00 |
SNBR} -0.71 |
Debt to Equity | 5.23 | 1/13 | TPX 5.23 |
PRPL 3.64 |
WHR 2.66 |
COOK 1.58 |
MLKN 1.33 |
LOVE 0.93 |
BSET 0.64 |
KBAL 0.40 |
ETD 0.27 |
MHK 0.13 |
FLXS 0.00 |
NTZ 0.00 |
SNBR -0.89 |
Burn Rate | 4.15 | 3/13 | BSET 8.16 |
MHK 7.83 |
TPX 4.15 |
LOVE 3.70 |
MLKN 3.42 |
WHR 2.61 |
PRPL 0.50 |
COOK 0.41 |
SNBR 0.04 |
NTZ 0.00 |
FLXS -1.30 |
KBAL -11.75 |
ETD -15.52 |
Cash to Cap | 0.01 | 10/13 | BSET 0.30 |
PRPL 0.21 |
WHR 0.19 |
LOVE 0.17 |
MLKN 0.14 |
MHK 0.09 |
ETD 0.08 |
COOK 0.05 |
FLXS 0.04 |
TPX 0.01 |
SNBR 0.00 |
NTZ 0.00 |
KBAL |
CCR | 1.85 | 4/13 | MHK 4.26 |
WHR 4.06 |
KBAL 3.32 |
TPX 1.85 |
LOVE 1.38 |
ETD 0.78 |
FLXS 0.64 |
NTZ 0.59 |
MLKN 0.04 |
PRPL -0.01 |
COOK -0.66 |
SNBR -7.71 |
BSET |
EV to EBITDA | 84.96 | 2/13 | BSET} 221.32 |
TPX} 84.96 |
MHK} 65.05 |
ETD} 46.57 |
FLXS} 24.21 |
WHR} 3.19 |
KBAL} -1.00 |
PRPL} -4.06 |
COOK} -8.26 |
NTZ} -12.49 |
SNBR} -31.50 |
LOVE} -119.34 |
MLKN} -298.83 |
EV to Revenue | 3.50 | 1/13 | TPX 3.50 |
ETD 1.28 |
COOK 1.24 |
MLKN 0.88 |
MHK 0.73 |
WHR 0.73 |
LOVE 0.70 |
BSET 0.68 |
FLXS 0.60 |
SNBR 0.47 |
PRPL 0.38 |
NTZ 0.16 |
KBAL -1.00 |