NYSE: WCC - WESCO International, Inc.

Yield per half year: -16.12%
Dividend yield: +0.87%
Sector: Industrials

Reporting WESCO International, Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $	3.81	2.14	3.19	3.2	2.06	2.97	6.22	8.49	7.89		7.84	5.53	30.81
Выручка, млрд $		7.34	7.68	8.18	8.36	12.33	18.22	21.42	22.39	21.82	21.82	19.24	12.09
Чистая прибыль, млрд $		0.102	0.163	0.2273	0.2234	0.1006	0.4654	0.8605	0.7655	0.7176	0.7176	0.5819	48.13
EV, млрд $		3.44	3.15	3.37	3.7	8.31	11.28	11.34	14.65	14.03	14.03	11.92	11.04
EBIT, млрд $		0.4559	0.321	0.283	0.3462	0.347	0.8019	1.43	1.38	1.33	1.33	1.06	30.83
EBITDA, млрд $		0.399	0.385	0.346	0.4083	0.471	1.05	1.61	1.56	1.51	1.51	1.24	26.24
Баланс стоимость, млрд $		1.96	2.08	2.14	2.26	3.34	3.78	4.45	5.04	4.97	4.97	4.32	8.27
FCF, млрд $		0.282	0.128	0.2605	0.1803	0.4873	0.0124	-0.0884	1.02	1.01	1.01	0.4883	15.69
Операционный денежный поток, млрд $		0.3002	0.1491	0.2967	0.2244	0.5439	0.0671	0.011	1.02	1.1	1.1	0.5484	15.13
Операционная прибыль, млрд $		0.332	0.321	0.3524	0.3462	0.347	0.8019	1.44	1.41	1.22	1.22	1.04	28.59
Операционные расходы, млрд $		1.12	1.16	1.21	1.24	1.98	2.99	3.22	3.44	3.49	3.49	3.02	12.00
CAPEX, млрд $		0.018	0.022	0.0362	0.0441	0.0567	0.0547	0.0994	0.1036	0.0947	0.0947	0.0818	10.80

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Капитализация, млрд $	5.74	6.68	6.55	6.44	6.55	6.6	7.87	7.64	8.43	7.79						7.67	3.37
Выручка, млрд $						5.56	5.52	5.75	5.64	5.47	5.35	5.48	5.49	5.5	5.34	5.43	-0.04
Чистая прибыль, млрд $						0.2189	0.1971	0.1931	0.2334	0.1419	0.1158	0.2321	0.2043	0.1654	0.1184	0.1672	0.45
EV, млрд $						11.39	13.37	13.74	12.27	14.6	13.58	13.48	13.31	13.89	12.83	13.42	-1.13
EBIT, млрд $						0.3818	0.3464	0.4098	0.3805	0.3053	0.2626	0.3426	0.3605	0.3027	0.2407	0.3018	-1.73
EBITDA, млрд $						0.4212	0.3807	0.4099	0.4256	0.3501	0.3081	0.3887	0.4103	0.3445	0.2891	0.3481	-1.26
Баланс стоимость, млрд $						4.45	4.59	4.8	4.88	5.04	4.98	4.86	5.04	4.97	5.04	4.98	0.24
FCF, млрд $						0.3816	-0.2693	0.2872	0.3424	0.0406	0.7259	-0.2446	0.2729	0.2523	0.0076	0.2028	-59.82
Операционный денежный поток, млрд $						0.4217	-0.2554	0.3176	0.3617	0.0693	0.7463	-0.2238	0.3021	0.2766	0.028	0.2258	-48.14
Операционная прибыль, млрд $						0.3818	0.3464	0.3638	0.3805	0.3157	0.271	0.3244	0.3356	0.3011	0.2409	0.2946	-2.33
Операционные расходы, млрд $						0.8365	0.8621	0.8786	0.8415	0.915	0.8214	0.8275	0.8764	0.8629	0.8847	0.8546	1.50
CAPEX, млрд $						0.04	0.0139	0.0304	0.0193	0.0287	0.0204	0.0208	0.0292	0.0243	0.0204	0.0230	0.00

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $			0.1101	0.118	0.0963	0.1509	0.4491	0.2126	0.5273	0.5241	0.7026	0.7026	0.4831	9.36
Total Receivables $			1.03	1.17	1.29	1.19	2.47	2.96	4.1	4.07	3.87	3.87	3.49	9.40
Total Current Assets $			2.17	2.41	2.39	2.54	5.51	6.35	8.33	8.39	8.35	8.35	7.39	8.67
Чистые активы, млрд $		1.78	2.01	2.12	2.39	2.54	5.51	6.35	0.4027	8.45		0.4027	4.65	27.18
Активы, млрд $			4.49	4.74	4.61	5.02	11.88	12.62	14.81	15.06	15.06	15.06	13.89	4.86
Short Term Debt $			0.0221	0.0353	0.074	0.0267	0.5288	0.0095	0.0705	0.0086	0.0195	0.0195	0.1274	-48.32
Long Term Debt $			1.36	1.31	1.17	1.26	4.37	4.7	5.35	5.31	5.05	5.05	4.96	2.93
Задолженность, млрд $			2.48	2.62	2.48	2.76	8.54	8.84	10.36	10.03	10.1	10.1	9.57	3.41
Чистый долг, млрд $			1.3	1.27	1.15	1.13	4.45	4.5	4.89	5.44	4.98	4.98	4.85	2.28
Долг, млрд $			1.41	0.0729	1.24	1.28	4.9	4.71	5.42	5.96	5.68	5.68	5.33	3.00
Interest income $		0.0698	0.0751	0.0666	0.0714	0.0642	0.2266	0.2681	0.2944				0.1849	32.75
Расходы на обслуживание долга $			0.0766	0.0685	0.0695	0.0629	0.2266	0.2681	0.2944	0.3893	0.3649	0.3649	0.3087	10.00
Чист. проц. доходы, млрд $			-0.0766	0.0666	0.0714	0.0642	0.2266	0.2681	0.2944	0.3258		0.2944	0.2358	38.38
Goodwill $	1.74	1.68	1.72	1.77	1.72	1.76	3.19	3.21	3.24	3.26			2.93	13.12
Амортизация, млрд $			0.0669	0.064	0.063	0.0621	0.124	0.2467	0.179	0.1813	0.1832	0.1832	0.1828	8.12
Себестоимость, млрд $			5.89	6.19	6.61	6.78	10	14.43	16.76	17.54	17.11	17.11	15.17	11.34
Товарно материальные запасы $			0.8214	0.9561	0.9487	1.01	2.16	2.67	3.5	3.57	3.5	3.5	3.08	10.13

	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
Наличность, млрд $							0.5273	0.3491	0.529	0.6314	0.5241	0.9841	0.7165	0.7068	0.7026	0.6816	0.7583	-7.08
Total Receivables $							3.66	3.81	3.85	3.8	3.64	3.56	3.69	4.03	3.87	3.99	3.83	2.31
Total Current Assets $							8.33	8.45	8.58	8.61	8.39	8.91	8.54	8.68	8.35	8.69	8.63	-0.50
Чистые активы, млрд $	3.53	3.59	3.78	6.88	7.61	7.9	8.33	0.4021	0.4113	1.11							3.63	-32.46
Активы, млрд $							14.81	14.97	15.16	15.17	15.06	15.54	15.11	15.28	15.06	15.52	15.30	-0.03
Short Term Debt $							0.0705	0.0076	0.0092	0.0147	0.1653	0.0111	0.0138	0.0149	0.0195	0.021	0.0161	13.60
Long Term Debt $							5.35	5.6	5.52	5.38	5.31	5.18	5.2	5.01	5.05	5.14	5.12	-0.15
Задолженность, млрд $							10.36	10.38	10.36	10.29	10.03	10.56	10.26	10.24	10.1	10.49	10.33	-0.13
Чистый долг, млрд $							4.89	5.25	5	4.76	5.44	4.85	5.14	4.94	4.98	5.13	5.01	1.13
Долг, млрд $							5.42	5.6	5.53	5.39	5.96	5.84	5.86	5.65	5.68	5.81	5.77	-0.10
Interest income $	0.0676	0.0697	0.0604	0.0636	0.0685	0.0751	0.0873	0.095	0.0988	0.0985							0.0909	5.57
Расходы на обслуживание долга $							0.0873	0.095	0.0988	0.0985	0.097	0.0944	0.0988	0.0865	0.0851	0.0863	0.0902	-1.78
Чист. проц. доходы, млрд $		0.0697	0.0604	0.0636	0.0685	0.0751	0.0873	0.095	0.0988	0.0985	-0.097						0.0565	-202.13
Goodwill $		3.2	3.21	3.22	3.19	3.12	3.24	3.24	3.27	3.24	3.26						3.25	0.12
Амортизация, млрд $							0.0394	0.0343	0.000122	0.0451	0.0448	0.0455	0.0461	0.0498	0.0418	0.0484	0.0463	1.24
Себестоимость, млрд $							4.34	4.31	4.5	4.42	4.3	4.26	4.33	4.28	4.34	4.22	4.29	-0.19
Товарно материальные запасы $							3.5	3.73	3.58	3.54	3.57	3.53	3.51	3.63	3.5	3.74	3.58	1.16

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	2.1	3.38	4.82	5.14	2.01	8.94	16.42	14.64	14.18		14.18	11.24	47.81
Цена акции ао		66.55	68.15	48	59.39	78.5	167.32	173.88	180.96	173.67	173.67	154.87	17.21
Число акций ао, млн	49	48	47	43	50	52	52.4	52.3	50.6		50.6	51.46	0.24
FCF/акцию	5.76	2.66	5.52	4.15	9.73	0.2382	-1.69	19.52	19.89		19.89	9.54	15.37

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS						4.18	3.75	3.69	4.47	2.73	2.23	4.56	4.1	3.32	2.39		3.32	1.40
Цена акции ао			125.3	123.23	125.11	125.9	149.82	145.78	161.46	149.82					167.01	173.67	159.55	3.56
Число акций ао, млн	52.06	52.27	52.24	52.22	52.39	52.4	52.5	52.4	52.2	52							52.30	-0.15
FCF/акцию						7.28	-5.13	5.48	6.56	0.7808	13.99	-4.81	5.48	5.07	0.1532		3.98	-59.46

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %				5.36	7.91	10.69	10.17	3.59	13.09	20.92	16.14	14.34		14.34	38.03	13.62	31.91
ROA, %				2.24	3.54	4.87	4.64	1.19	3.8	6.27	5.13	4.76		4.76	7.91	4.23	31.95
ROIC, %			6.3	3.01	4.71	6.61	6.27	1.14	4.65	9.3	8.22			5.97	15.11	5.92	5.57
ROS, %					3.29	3.46	3.39	2.84	4.66	4.02	3.42	3.29	3.29	3.29	13.32	3.74	-6.73
ROCE, %					15.17	7.99	8.8	3.9	8.38	13.02	11.83	11.81	26.78	26.78	70.60	14.36	26.16
Ebit margin, %							4.14	2.83	4.67	6.68	6.17	6.1	6.1	6.1		5.94	5.49
Рентаб EBITDA, %					5.01	4.23	4.88	3.82	5.76	7.52	6.98	6.94	6.94	6.94	22.86	6.83	3.80
Чистая рентаб, %				4.5	4.2	2.78	2.67	0.82	2.55	4.02	3.42	3.29		3.29	13.53	2.82	32.03
Operation Margin, %					4.18	4.31	4.14	2.82	4.4	6.71	6.28	5.61	5.61	5.61	17.30	5.72	4.98
Чистая процентная маржа, %	3.68	3.5	2.8	1.38	2.13	2.78	2.67	0.57	2.24					2.77	14.35	2.08	1.01
Доходность FCF, %		4.78	6.86	13.19	3.99	9.53	8.36	21.85	0.2243	-1.35	12.94					8.40	9.13

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %						5.34	4.63	4.02	5.08	2.98	2.37	4.71	4.12	3.33	2.38		38.03	3.38	0.08
ROA, %						1.52	1.32	1.27	1.54	0.9388	0.7569	1.51	1.34	1.09	0.7745		7.91	1.09	0.46
ROIC, %						2.36	2.08	2.19	2.6	1.59	1.4	2.49	2.23	1.88	1.43		15.11	1.89	0.42
ROS, %							3.57	3.36	4.14	2.59	2.16	4.24	3.72	3.01	2.22	3.29	13.32	3.30	-4.95
ROCE, %							3.21	8.54	3.34	2.64	2.27	2.98	3.14	2.66	2.12	26.78	70.60	7.54	55.14
Ebit margin, %									6.74	5.58	4.91	6.25	6.57	5.5	4.5	6.1		5.78	-0.48
Рентаб EBITDA, %							6.89	7.13	7.54	6.4	5.76	7.09	7.47	6.26	5.41	6.94	22.86	6.63	-0.43
Чистая рентаб, %						3.94	3.57	3.36	4.14	2.59	2.16	4.24	3.72	3.01	2.22		13.53	3.07	0.55
Operation Margin, %							6.27	6.33	6.74	5.77	5.07	5.92	6.11	5.47	4.51	5.61	17.30	5.52	-1.07
Доходность FCF, %	1.13	-2.02	-2.86	-2.32	-2.04	5.78	-3.42	3.76	4.06	0.5211								2.14	-38.20

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	31	17.6	9.77	11.47	38.41	14.56	7.5	12.04	12.61		12.61	20.90	17.02	-19.97
P/BV	1.6	1.5	1.04	1.13	1.16	1.79	1.45	1.83	1.82		1.82	11.52	1.61	9.43
P/S	0.4	0.4	0.2717	0.3067	0.3133	0.372	0.3013	0.4116	0.4149		0.4149	3.30	0.3626	5.78
P/FCF		27.8	9.59	17.15	8.39	555.04	-74.06	-88.69	7.68	7.79	7.79	29.19	81.55	-57.40
E/P		0.0554	0.0832	0.1036	0.0451	0.0842	0.1315	0.097	0.0976	0.0915	0.0915	0.05	0.1004	1.68
EV/EBIT				10.68	23.21	13.35	7.93	10.61	10.55	10.55	10.55		10.60	-4.60
EV/EBITDA	17.32	8.18	9.73	9.05	17.65	10.75	7.05	9.38	9.27		9.27	13.60	10.82	-12.08
EV/S		0.5442	0.4722	0.3935	0.5419	0.5502	0.5296	0.6546	0.643	0.643	0.643	3.96	0.6041	3.17
EV/FCF		32.75	14.82	18.24	13.71	808.86	-128.36	14.35	13.94	13.94	13.94	36.98	144.55	-55.61
Debt/EBITDA		0.19	3.59	3.14	10.4	4.49	3.36	3.82	3.75	3.75	3.75	2.13	3.83	-3.54
Netdebt/Ebitda		4.01	3.33	3.34	18.2	5.76	3.04	3.48	3.29	3.29	3.29	1.56	3.77	-10.60
Debt/Ratio		0.55	0.54	0.55	0.72	0.7	0.3657	0.396	0.3771	0.3771	0.3771	1.27	0.4432	-11.64
Debt/Equity		1.24	1.16	1.22	2.56	2.34	1.22	1.18	1.14	2.03	2.03	0.83	1.58	-2.80
Debt/Net Income		8.25	5.38	5.75	48.72	10.12	6.29	7.79	7.91	7.91	7.91	4.24	8.00	-4.81
PEG										12.73	12.73		12.73	0.00
Бета					2.53	2.3	2.01	1.88	1.78	1.27	1.27	0.78	1.85	-11.20
Индекс Альтмана		3.57	3.63	3.58	1.98	2.43	3.34	2.3	2.32	2.29	2.29	10.60	2.54	-1.18

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E					7.54	9.55	10.48	8.94	12.03	12.82	11.71	12.33	12.59	10.81		20.90	12.05	-3.35
P/BV					1.46	1.77	1.82	1.54	1.82	1.75	1.72	1.66	1.79	1.53		11.52	1.69	-2.65
P/S					0.3027	0.3678	0.3925	0.3352	0.4114	0.3947	0.3864	0.3941	0.4147	0.3561		3.30	0.3892	-2.04
P/FCF	-49.47	-34.97	-43.18	-48.98	17.29	-29.21	26.6	24.62	191.89						7.79	29.19	44.34	-176.77
E/P	0.0229	0.0255	0.0321	0.0344	0.0332	0.0251	0.0253	0.0277	0.0182						0.0915	0.05	0.0376	29.52
EV/EBIT								32.24	47.82	51.73	39.35	36.91	45.88	53.32	10.55		37.20	-23.15
EV/EBITDA					7.07	8.05	33.52	7.49	9.22	9.12	9.18	9.13	9.57	8.96		13.60	9.19	-0.35
EV/S						2.38	2.39	2.17	2.67	2.54	2.46	2.42	2.52	2.4	0.643	3.96	2.09	-23.54
EV/FCF						-48.72	47.84	35.83	359.62	18.71	-55.12	48.76	55.04	1688.76	13.94	36.98	350.28	-175.96
Debt/EBITDA						14.72	13.5	12.67	17.03	18.95	15.07	13.76	16.49	20.11	3.75	2.13	13.84	-24.28
Netdebt/Ebitda						13.8	12.21	11.19	15.54	15.76	13.22	12.04	14.45	17.75	3.29	1.56	12.15	-24.28
Debt/Ratio						0.3742	0.3649	0.3555	0.396	0.3757	0.3876	0.3697	0.3771	0.3747	0.3771	1.27	0.3772	-0.55
Debt/Equity						1.22	1.15	1.1	1.18	1.17	1.21	1.12	1.14	1.15	2.03	0.83	1.33	10.90
Debt/Net Income						28.43	28.65	23.11	42.03	50.42	25.23	27.64	34.34	49.1	7.91	4.24	28.84	-20.70
PEG															12.73		12.73	0.00
Бета														2.4	1.27	0.78	1.83	-27.26
Индекс Альтмана	1.17	1.12	1.11	1.12	1.07	1.15	1.14	1.29						2.32	2.29	10.60	1.64	14.77

Dividends

IFRS

Reporting Annual Quarterly

	2012	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	2.34	0.0301	0.0301	0.0301	0.0301	0.0574	0.0574	0.0574	0.1389			0.0431		0.0682	35.78
Дивиденд								0.375	1.54	1.69		1.69		1.20	65.18
Див доход, ао, %		0	0	0	0	0	0	0	0.9864	0.9154		0.872	1.86	0.9509	-3.67
Дивиденды / прибыль, %	1047.29		18.44	13.26	13.49	29.97	12.34	6.67	7.5	19.36		19.36	42.33	15.17	-8.37
Dividend Coverage Ratio											16.65	16.65		16.65	0.00

	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.0144	0.0144	0.0335	0.0336	0.0333	0.0353	0.0346	0.0346	0.0344	0.0365			0.0351	0.67
Дивиденд		0.375	0.375	0.375	0.375								0.3750	0.00
Див доход, ао, %		0.2503	0.2572	0.2323	0.2503							1.86	0.2475	0.00
Дивиденды / прибыль, %	6.56	7.31	17.35	14.4	23.47	30.48	14.91	16.94	20.8	30.83		42.33	22.79	0.23
Dividend Coverage Ratio											16.65		16.65	0.00

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2018	2019	2020	2021	2022	2023	2024	CAGR 5
Всего задолженность	1.06	1.08	2.99					41.29
Персонал, чел				18000	18000	20000	20000	2.67

	CAGR 5

	CAGR 5