4 / 20
4
As of 08/09/2016
4
Q2
2016
The Market - Public Company Performance Indicators
Company
Segment
Market Cap
EV
2015 EBITDA
1
EV/EBITDA
1
Op. Margin
1
American Water Works
Water Services
$14.8B
$21.5B
$1.51B
14.0x
33.8%
Aqua America
Water Services
$6.1B
$7.9B
$453.8M
18.9x
39.7%
American States Water Company
Water Services
$1.6B
$1.9B
$156.7M
12.4x
25.4%
California Water Service Group
Water Services
$1.6B
$2.2B
$156.6M
14.1x
15.8%
York Water Company
Water Services
$397.4M
$481.7M
$28.8M
16.8x
48.1%
Middlesex Water Company
Water Services
$668.5M
$806.4M
$48.9M
16.6x
28.4%
Aegion Corporation
Equipment, Systems, Solutions
$666.8M
$934.4M
$118.2M
7.9x
5.6%
Pentair
Equipment, Systems, Solutions
$11.1B
$15.8B
$1.6B
13.6x
13.5%
Xylem
Equipment, Systems, Solutions
$8.3B
$9.0B
$598.0M
14.9x
12.8%
A.O. Smith
Equipment, Systems, Solutions
$7.8B
$7.5B
$484.0M
15.4x
16.5%
Calgon Carbon
Equipment, Systems, Solutions
$675.4M
$737.2M
$91.5M
8.1x
11.4%
Flowserve
Components
$6.0B
$7.3B
$728.7M
9.9x
13.5%
Mueller Water Products
Components
$1.9B
$2.3B
$187.6M
12.1x
11.7%
Rexnord Corporation
Components
$2.1B
$3.5B
$324.6M
10.8x
10.9%
Watts Water Technologies
Components
$2.1B
$2.4B
$140.9M
17.0x
6.1%
Badger Meter
Components
$1.1B
$1.1B
$69.6M
16.2x
12.2%
CLARCOR
Components
$3.0B
$3.2B
$251.2M
12.6x
13.7%
Franklin Electric
Components
$1.6B
$1.7B
$134.5M
13.0x
10.8%
Energy Recovery Inc
Components
$476.8M
$380.0M
-2.5M
NA
(11.7%)
Tetra Tech
Environmental Services
$1.8B
$2.1B
$190.5M
10.8x
8.6%
AECOM
Environmental Services
$5.0B
$9.0B
$1.0B
8.0x
2.9%
Arcadis NV
Environmental Services
€1.0B
€1.6B
€240.4
6.5x
4.7%
Clean Harbors
Environmental Services
$3.0B
$4.3B
$483.5M
8.9x
6.6%
US Ecology
Environmental Services
$972.6M
$1.3B
$124.4M
10.2x
14.1%
Nuverra Environmental Services
Environmental Services
$504.8M
$406.1M
$37.5M
13.7x
(9.3%)
Source: S&P Capital IQ