XNYSFIX
Market cap15bUSD
Dec 27, Last price
432.03USD
1D
-1.55%
1Q
10.76%
Jan 2017
1,197.39%
Name
Comfort Systems USA Inc
Chart & Performance
Profile
Comfort Systems USA, Inc. provides mechanical and electrical installation, renovation, maintenance, repair, and replacement services for the mechanical and electrical services industry in the United States. It engages in the design, engineering, integration, installation, and start-up of mechanical, electrical, and plumbing (MEP) systems; and renovation, expansion, maintenance, monitoring, repair, and replacement of existing buildings. The company offers its services for heating, ventilation, and air conditioning (HVAC) systems, as well as plumbing, piping and controls, off-site construction, electrical, monitoring, and fire protection. It serves building owners and developers, general contractors, architects, consulting engineers, and property managers in the commercial, industrial, and institutional MEP markets. Comfort Systems USA, Inc. was founded in 1917 and is headquartered in Houston, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 5,206,760 25.76% | 4,140,364 34.71% | 3,073,636 7.60% | |||||||
Cost of revenue | 4,216,251 | 3,398,756 | 2,510,429 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 990,509 | 741,608 | 563,207 | |||||||
NOPBT Margin | 19.02% | 17.91% | 18.32% | |||||||
Operating Taxes | 64,796 | (10,089) | 46,926 | |||||||
Tax Rate | 6.54% | 8.33% | ||||||||
NOPAT | 925,713 | 751,697 | 516,281 | |||||||
Net income | 323,398 31.49% | 245,947 71.57% | 143,348 -4.52% | |||||||
Dividends | (30,379) | (20,077) | (17,384) | |||||||
Dividend yield | 0.41% | 0.48% | 0.48% | |||||||
Proceeds from repurchase of equity | (21,184) | (40,377) | 251,217 | |||||||
BB yield | 0.29% | 0.97% | -6.97% | |||||||
Debt | ||||||||||
Debt current | 29,293 | 9,000 | 21,838 | |||||||
Long-term debt | 440,043 | 380,140 | 619,694 | |||||||
Deferred revenue | (77,628) | |||||||||
Other long-term liabilities | 77,944 | 179,508 | 72,206 | |||||||
Net debt | 264,186 | 329,426 | 582,756 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 639,568 | 301,531 | 180,151 | |||||||
CAPEX | (94,838) | (48,359) | (22,330) | |||||||
Cash from investing activities | (193,008) | (97,178) | (246,722) | |||||||
Cash from financing activities | (298,624) | (205,915) | 70,451 | |||||||
FCF | 758,716 | 890,923 | 320,458 | |||||||
Balance | ||||||||||
Cash | 205,150 | 57,214 | 58,776 | |||||||
Long term investments | 2,500 | |||||||||
Excess cash | ||||||||||
Stockholders' equity | 1,148,074 | 855,055 | 629,185 | |||||||
Invested Capital | 1,612,547 | 1,352,713 | 1,388,792 | |||||||
ROIC | 62.44% | 54.84% | 41.89% | |||||||
ROCE | 61.38% | 51.85% | 40.50% | |||||||
EV | ||||||||||
Common stock shares outstanding | 35,895 | 36,046 | 36,450 | |||||||
Price | 205.67 78.72% | 115.08 16.31% | 98.94 87.88% | |||||||
Market cap | 7,382,525 77.97% | 4,148,174 15.02% | 3,606,363 86.41% | |||||||
EV | 7,646,711 | 4,477,600 | 4,189,119 | |||||||
EBITDA | 1,072,075 | 822,955 | 632,151 | |||||||
EV/EBITDA | 7.13 | 5.44 | 6.63 | |||||||
Interest | 10,281 | 13,684 | 5,696 | |||||||
Interest/NOPBT | 1.04% | 1.85% | 1.01% |